{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Guide","Check list Developer","📈 Report","📈 Debitering","📈 Frie midler","✏PI budget","✏You can copy and rename me","🔒 Hvad koster én","🔒 Lister"],"not_rendered":{"charts":0,"images":7,"macros":1,"external_links":0,"defined_names":34,"comments":5,"pivot_tables":3},"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":"Guide","index":0,"n_rows":50,"n_cols":4,"rows_kept":50,"cut":false,"hidden":false,"merged":[[42,3,42,7],[43,3,43,7],[44,3,44,7],[45,3,45,7],[46,3,46,7],[49,1,51,4],[27,2,27,5],[31,2,31,5],[32,2,32,5],[24,2,24,5],[30,2,30,5],[25,2,25,5],[26,2,26,5],[28,2,28,5],[29,2,29,5],[36,3,36,7],[37,3,37,7],[38,3,38,7],[39,3,39,7],[40,3,40,7],[41,3,41,7]]}
[null,"Getting started with the \"Budget template\""]
[null,"•","Ensure that you have the latest version of this budget template, check Health Research Supports' webpage"]
[null,null,"Link to Health Research Support"]
[null,"•","Fill in the yellow fields - see an example in the picture to the right. \n(Only the yellow fields can be edited, the rest are protected)."]
[null,"•","Whenever you see an info-icon, like the one to the right, you can hover the mouse over the icon and read a guiding text.",{"$error":"#VALUE!"}]
[]
[]
[]
[null,"•","If you need to budget more than 5 project years, press the \"plus sign\" in the very top of the budget template - see picture to the right.\n(The template by default starts with only 5 budget years visible)."]
[]
[]
[]
[]
[]
[]
[null,"•","If you have filled in all of the visible budgetrows in the template, more rows can be accessed by pressing the \"plus sign\" in the left side of the template (se picture to the right)."]
[]
[]
[]
[]
[]
[]
[]
[null,"Guides"]
[null,"•","Remember to fill in all master data regarding the project. All projects must have a start and end date (awards can in few cases be exempted from this)."]
[null,"•","Wage estimates for personnel: When selecting the employees on the project, to give the best estimate of the cost, there is added a calculation regarding the experience of the personnel wanted on the project. This is not necesarily the employees that will be hired but a best suggestion to the cost that will be involved on the project. The cost that is calculated on the basis of the expected experience for the employee is on a Health faculty average. If you need more information regarding experience expectation please contact the HR department. "]
[null,"•","Project supplement: After intensive work between the foundations (Lundbeck, Novo, Leo, Velux, Villum, Carlsberg and TrygFonden) and the collected Universities in Denmark, there has been an agreement regarding bigger contributions to the University's follow costs of having an external contribution. These project supplements are on specific personnel categories and are in the template calculated automatically for the foundations that have agreed to this support. The support is 257.000 DKK per 12 months, full time employed (FTE) postdoc, PhD or Scientific Assistant. (It does involve a few additional personnel categories which we very rarely have). The calculation in the template adds the amount to the collected requested budget and will adjust for partial FTE. For instance half a PhD for year one will be automatically calculated to 128.500 DKK, if it is for one of the metioned foundations, making it easier to add these fixed costs."]
[null,null,"Project supplement further reading: Link to the official guide concerning project supplement, including a detailed list of costs which are/are not, covered by the project supplement."]
[null,"•","Project overhead (OH) is automatically calculated in the budget template, as the product of the entered overhead percentage (if any) and the sum of all the costs."]
[null,"•","Project costs (mainly consumables): Can be entered  in the section section entitled 'Project costs'. There is attributed a general categorization of the consumables, but otherwise we advise that the notes are used to futher subcategorize the consumables in the degree that it is necessary."]
[null,"•","Coverage of derived costs (in danish: \"Inddækning\")\nDerived costs are a term for the many follow-on expenses involved in research. If you need to use a scanner in your project, for example, make sure you obtain the costs for it – even if you are normally able to borrow the scanner free of charge. Remember also to note the cost of, for example, laboratory technicians/bioanalysts, licences and administrative support, the use of core facilities, etc.\n"]
[null,null,"Coverage of derived costs further reading: It costs money to receive money (au.dk)"]
[null,"•","Co-financing is where the University is funding directly related costs to the project. Ask your Projectcontroller regarding questions for this category."]
[]
[null,"FAQ"]
[null,null,"Frequently asked question","Answer"]
[null,"•","Where can I find the official guide concerning project supplement?","See link: \"vejledning om projekttillæg\""]
[null,"•","Where can I find a detailed list of costs which are, and are not, covered by the project supplement?","See link: \"Budgetlisten\""]
[null,"•","Where can I read more about what and why \"coverage of derived costs\" is a thing of importance to me?","See link: \"It costs money to receive money (au.dk)\""]
[null,"•"]
[null,"•"]
[null,"•"]
[null,"•"]
[null,"•"]
[null,"•"]
[null,"•"]
[null,"•"]
[]
[]
[null,"GO TO BUDGET TEMPLATE"]

{"sheet":"Check list Developer","index":1,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Skabelon gemmes i dette format:"]
[null,"Åbner på Guide fane"]
[null,"Skabelon er ryddet for data "]
[null,"Ark; \"Budget template\", er låst"]
[null,"(Åbn som skrivebeskyttet? Er det nødvendigt fra placering på hjemmeside?)"]
[null,"Datoerne er blanke"]
[null,"Dateformat er blank"]
[null,"OH er blank"]
[null,"Foundation er blank"]

{"sheet":"📈 Report","index":2,"n_rows":5,"n_cols":10,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[null,"Slicers",null,null,"Report (customisable pivot table)"]
[]
[]
[null,null,null,null,"Sum af Værdi",null,null,null,null,"Year"]
[null,null,null,null,"Name of organisation","Niveau 1","Niveau 2","Category","Notes"]

{"sheet":"📈 Debitering","index":3,"n_rows":17,"n_cols":17,"rows_kept":17,"cut":false,"hidden":true,"merged":[[0,0,0,11],[5,3,5,7],[1,0,1,11],[4,3,4,7]]}
["Bidrag til fællesadministration AKA. Debitering"]
[]
[]
[null,"Category","(Alle)"]
[null,"Institution","(Alle)","Filter: Bør være uden AUH-aktivitet"]
[null,"Niveau 1","(Alle)","OBS: Hvad skal tælles med?"]
[]
[null,null,"Year"]
[]
[null,"Sum af Værdi"]
[]
[]
["Year",null,2025,{"$f":"_xlfn.SEQUENCE(1,COUNTA(D9:Q9),C13+1,1)","v":{"$error":"#VALUE!"}}]
["Total omsætning",null,{"$f":"IF(C10<>0,C10,\"\")","v":""},{"$f":"IF(D10<>0,D10,\"\")","v":""},"","","","","","","","","","","","",""]
["Debiteringsprocent",null,0.1225,{"$f":"$C$15","v":0.1225},{"$f":"$C$15","v":0.1225},0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]
["Beløb der lægges til grund for debitering",null,null,null,{"$f":"IFERROR(AVERAGE(C10:D10),\"\")","v":""},{"$f":"IFERROR(AVERAGE(D10:E10),\"\")","v":""},"","","","","","","","","","",""]
["Debitering i kr.",null,null,null,{"$f":"PRODUCT(E15:E16)","v":0.1225},{"$f":"PRODUCT(F15:F16)","v":0.1225},0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225,0.1225]

{"sheet":"📈 Frie midler","index":4,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":true,"merged":[[3,4,3,8],[4,4,4,8],[2,4,2,8],[1,4,1,8]]}
[]
[null,null,null,null,"Filter: Alle"]
[null,null,"Institution","(Alle)","Filter: Alle"]
[null,null,"Niveau 1","(Alle)","OBS: Hvad skal tælles med?"]
[null,null,"Niveau 2","(Alle)","OBS: Muligt at frafiltrere Project supplement"]
[]
[null,null,"Sum af Værdi"]
[]
[]
[]
[]
[]
[null,"Bevillingsbeløb",1000000000]
[null,"Disponeret",{"$f":"GETPIVOTDATA(\"Værdi\",$C$7)","v":0}]
[null,"Frie midler",{"$f":"C13-C14","v":1000000000}]

{"sheet":"✏PI budget","index":5,"n_rows":208,"n_cols":96,"rows_kept":208,"cut":false,"hidden":false,"merged":[[40,5,40,7],[41,5,41,7],[42,5,42,7],[87,5,87,7],[88,5,88,7],[89,5,89,7],[90,5,90,7],[177,5,177,7],[178,5,178,7],[173,5,173,7],[174,5,174,7],[175,5,175,7],[176,5,176,7],[51,5,51,7],[52,5,52,7],[54,5,54,7],[55,5,55,7],[60,5,60,7],[74,5,74,7],[76,5,76,7],[77,5,77,7],[78,5,78,7],[56,5,56,7],[57,5,57,7],[180,5,180,7],[181,5,181,7],[182,5,182,7],[183,5,183,7],[184,5,184,7],[150,5,150,7],[151,5,151,7],[152,5,152,7],[153,5,153,7],[154,5,154,7],[155,5,155,7],[156,5,156,7],[157,5,157,7],[158,5,158,7],[159,5,159,7],[160,5,160,7],[161,5,161,7],[162,5,162,7],[168,5,168,7],[169,5,169,7],[170,5,170,7],[171,5,171,7],[172,5,172,7],[48,5,48,7],[49,5,49,7],[50,5,50,7],[43,5,43,7],[44,5,44,7],[45,5,45,7],[46,5,46,7],[47,5,47,7],[179,5,179,7],[58,5,58,7],[59,5,59,7],[71,5,71,7],[72,5,72,7],[73,5,73,7],[102,5,102,7],[96,5,96,7],[97,5,97,7],[98,5,98,7],[99,5,99,7],[100,5,100,7],[79,5,79,7],[82,5,82,7],[83,5,83,7],[84,5,84,7],[19,5,19,7],[20,5,20,7],[21,5,21,7],[22,5,22,7],[23,5,23,7],[36,5,36,7],[37,5,37,7],[38,5,38,7],[39,5,39,7],[30,5,30,7],[31,5,31,7],[32,5,32,7],[33,5,33,7],[34,5,34,7],[35,5,35,7],[24,5,24,7],[25,5,25,7],[26,5,26,7],[27,5,27,7],[28,5,28,7],[29,5,29,7],[85,5,85,7],[86,5,86,7],[91,5,91,7],[92,5,92,7],[93,5,93,7],[94,5,94,7],[95,5,95,7],[121,5,121,7],[126,5,126,7],[127,5,127,7],[128,5,128,7],[129,5,129,7],[130,5,130,7],[103,5,103,7],[115,5,115,7],[116,5,116,7],[118,5,118,7],[119,5,119,7],[120,5,120,7],[104,5,104,7],[105,5,105,7],[106,5,106,7],[107,5,107,7],[108,5,108,7],[109,5,109,7],[110,5,110,7],[111,5,111,7],[112,5,112,7],[113,5,113,7],[114,5,114,7],[144,5,144,7],[145,5,145,7],[137,5,137,7],[138,5,138,7],[139,5,139,7],[140,5,140,7],[141,5,141,7],[142,5,142,7],[131,5,131,7],[132,5,132,7],[133,5,133,7],[134,5,134,7],[135,5,135,7],[136,5,136,7],[144,8,144,12],[145,8,145,12],[146,8,146,12],[5,14,8,16],[200,5,200,7],[203,4,203,7],[204,5,204,7],[205,5,205,7],[206,5,206,7],[186,5,186,7],[193,5,193,7],[194,5,194,7],[197,4,197,7],[198,5,198,7],[199,5,199,7],[149,5,149,7],[163,5,163,7],[164,5,164,7],[166,5,166,7],[167,5,167,7],[185,5,185,7],[146,5,146,7],[148,5,148,7],[143,5,143,7],[135,8,135,12],[136,8,136,12],[137,8,137,12],[138,8,138,12],[139,8,139,12],[140,8,140,12],[141,8,141,12],[142,8,142,12],[143,8,143,12],[126,8,126,12],[127,8,127,12],[128,8,128,12],[129,8,129,12],[130,8,130,12],[131,8,131,12],[132,8,132,12],[133,8,133,12],[134,8,134,12],[149,8,149,12],[150,8,150,12],[151,8,151,12],[152,8,152,12],[153,8,153,12],[154,8,154,12],[155,8,155,12],[156,8,156,12],[157,8,157,12],[158,8,158,12],[159,8,159,12],[160,8,160,12],[161,8,161,12],[162,8,162,12],[163,8,163,12],[164,8,164,12],[167,8,167,12],[168,8,168,12],[169,8,169,12],[170,8,170,12],[171,8,171,12],[172,8,172,12],[173,8,173,12],[174,8,174,12],[175,8,175,12],[176,8,176,12],[177,8,177,12],[178,8,178,12],[179,8,179,12],[180,8,180,12],[181,8,181,12],[182,8,182,12],[183,8,183,12],[184,8,184,12],[185,8,185,12],[186,8,186,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Dates Project years",null,{"$f":"startDate","v":"00:00:00"},null,{"$f":"IF(O1<endDate,MIN(EDATE(O1,12)-1,endDate),\"\")","v":""},{"$f":"IF(Q1<endDate,Q1+1,\"\")","v":""},null,{"$f":"IF(R1<endDate,MIN(EDATE(R1,12)-1,endDate),\"\")","v":""},{"$f":"IF(T1<endDate,T1+1,\"\")","v":""},null,{"$f":"IF(U1<endDate,MIN(EDATE(U1,12)-1,endDate),\"\")","v":""},{"$f":"IF(W1<endDate,W1+1,\"\")","v":""},null,{"$f":"IF(X1<endDate,MIN(EDATE(X1,12)-1,endDate),\"\")","v":""},{"$f":"IF(Z1<endDate,Z1+1,\"\")","v":""},null,{"$f":"IF(AA1<endDate,MIN(EDATE(AA1,12)-1,endDate),\"\")","v":""},{"$f":"IF(AC1<endDate,AC1+1,\"\")","v":""},null,{"$f":"IF(AD1<endDate,MIN(EDATE(AD1,12)-1,endDate),\"\")","v":""},{"$f":"IF(AF1<endDate,AF1+1,\"\")","v":""},null,{"$f":"IF(AG1<endDate,MIN(EDATE(AG1,12)-1,endDate),\"\")","v":""},{"$f":"IF(AI1<endDate,AI1+1,\"\")","v":""},null,{"$f":"IF(AJ1<endDate,MIN(EDATE(AJ1,12)-1,endDate),\"\")","v":""},{"$f":"IF(AL1<endDate,AL1+1,\"\")","v":""},null,{"$f":"IF(AM1<endDate,MIN(EDATE(AM1,12)-1,endDate),\"\")","v":""},{"$f":"IF(AO1<endDate,AO1+1,\"\")","v":""},null,{"$f":"IF(AP1<endDate,MIN(EDATE(AP1,12)-1,endDate),\"\")","v":""}]
[null,null,null,null,"Project supplement (faculty dependent)",null,{"$f":"_xlfn.XLOOKUP(Faculty,'🔒 Lister'!C:C,'🔒 Lister'!E:E)","v":0},null,null,null,null,null,"Dates Calendar years",null,{"$f":"startDate","v":"00:00:00"},null,{"$f":"IF(O2<endDate,MIN(endDate,DATE(YEAR(O2),12,31)),\"\")","v":""},{"$f":"IF(Q2<endDate,Q2+1,\"\")","v":""},null,{"$f":"IF(R2<endDate,MIN(endDate,DATE(YEAR(R2),12,31)),\"\")","v":""},{"$f":"IF(T2<endDate,T2+1,\"\")","v":""},null,{"$f":"IF(U2<endDate,MIN(endDate,DATE(YEAR(U2),12,31)),\"\")","v":""},{"$f":"IF(W2<endDate,W2+1,\"\")","v":""},null,{"$f":"IF(X2<endDate,MIN(endDate,DATE(YEAR(X2),12,31)),\"\")","v":""},{"$f":"IF(Z2<endDate,Z2+1,\"\")","v":""},null,{"$f":"IF(AA2<endDate,MIN(endDate,DATE(YEAR(AA2),12,31)),\"\")","v":""},{"$f":"IF(AC2<endDate,AC2+1,\"\")","v":""},null,{"$f":"IF(AD2<endDate,MIN(endDate,DATE(YEAR(AD2),12,31)),\"\")","v":""},{"$f":"IF(AF2<endDate,AF2+1,\"\")","v":""},null,{"$f":"IF(AG2<endDate,MIN(endDate,DATE(YEAR(AG2),12,31)),\"\")","v":""},{"$f":"IF(AI2<endDate,AI2+1,\"\")","v":""},null,{"$f":"IF(AJ2<endDate,MIN(endDate,DATE(YEAR(AJ2),12,31)),\"\")","v":""},{"$f":"IF(AL2<endDate,AL2+1,\"\")","v":""},null,{"$f":"IF(AM2<endDate,MIN(endDate,DATE(YEAR(AM2),12,31)),\"\")","v":""},{"$f":"IF(AO2<endDate,AO2+1,\"\")","v":""},null,{"$f":"IF(AP2<endDate,MIN(endDate,DATE(YEAR(AP2),12,31)),\"\")","v":""}]
[null,null,null,null,"Tuition fee (faculty dependent)",null,{"$f":"IF(Foundation=\"Lundbeck\",80000,_xlfn.XLOOKUP(Faculty,'🔒 Lister'!C:C,'🔒 Lister'!F:F))","v":0},null,null,null,null,null,"Year no.",null,null,null,{"$f":"YEAR(Q2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(T2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(W2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(Z2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(AC2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(AF2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(AI2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(AL2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(AO2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(AR2)-Niveau_PL","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"INPUT",null,null,null,null,"Kolonner skjules som undgangspunkt",null,"Version:",{"$f":"Niveau_PL&\"-2\"","v":"2026-2"},null,"Check if you have the latest version on the Health Research Support website",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SKJUL kolonner"]
[null,null,null,null,"Name of organisation",null,"PI Organisation",{"$error":"#VALUE!"},{"$f":"IF(G5=\"\",\"Required: Complete Cell [\"&ADDRESS(ROW(G5),COLUMN(G5),4)&\"] before entering budget data.\",\"\")","v":""}]
[null,null,null,null,"Institution",null,null,{"$error":"#VALUE!"},{"$f":"IF(G6=\"\",\"Required: Complete Cell [\"&ADDRESS(ROW(G6),COLUMN(G6),4)&\"] before entering budget data.\",\"\")","v":"Required: Complete Cell [G6] before entering budget data."},null,null,null,null,null,"GO TO GUIDE"]
[null,null,null,null,"Faculty",null,null,null,{"$f":"IF(G7=\"\",\"Required: Complete Cell [\"&ADDRESS(ROW(G7),COLUMN(G7),4)&\"] before entering budget data.\",\"\")","v":"Required: Complete Cell [G7] before entering budget data."}]
[null,null,null,null,"Project start date",null,null,null,"Required: Complete Cell [G8] before entering budget data."]
[null,null,null,null,"Project end date",null,null,null,"Required: Complete Cell [G9] before entering budget data."]
[null,null,null,null,"Project or calendar years?",null,"Calendar years",{"$error":"#VALUE!"},""]
[null,null,null,null,"Salary yearly extrapolation",null,2.5000000000000001E-2,{"$error":"#VALUE!"},""]
[null,null,null,null,"Foundation (choose from drop-down)",null,null,{"$error":"#VALUE!"},"Required: Complete Cell [G12] before entering budget data."]
[null,null,null,null,{"$f":"IF(Foundation=\"Other\",\"Specify name of \"\"Other\"\"\",\"\")","v":""},null,null,{"$error":"#VALUE!"}]
[null,null,null,null,"Overhead/indirect costs percentage",null,0,{"$error":"#VALUE!"},{"$f":"IF(G14=\"\",\"Required: Complete Cell [\"&ADDRESS(ROW(G14),COLUMN(G14),4)&\"] before entering budget data.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kolonne1","Kolonne2","Kolonne3","Kolonne4","Kolonne5","Kolonne6","Kolonne7","Kolonne8","Kolonne9","Kolonne10","Kolonne11","Kolonne12","Kolonne13","Kolonne14","Kolonne15","Kolonne16","Kolonne17","Kolonne18","Kolonne19","Kolonne20","Kolonne21","Kolonne22","Kolonne23","Kolonne24","Kolonne25","Kolonne26","Kolonne27","Kolonne28","Kolonne29","Kolonne30","Kolonne31","Kolonne32","Kolonne33","Kolonne34","Kolonne35","Kolonne36","Kolonne37","Kolonne38","Kolonne39","Kolonne40","Kolonne41","Kolonne42","Kolonne43","Kolonne44","Kolonne45","Kolonne46","Kolonne47","Kolonne48"]
[null,"Niveau 1","Niveau 2","Niveau 3",null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"TOTAL",null,null,null,{"$f":"'✏PI budget'!B16","v":"Niveau 1"},{"$f":"'✏PI budget'!C16","v":"Niveau 2"},{"$f":"'✏PI budget'!D16","v":"Niveau 3"},{"$f":"'✏PI budget'!E16","v":0},"Category",{"$f":"'✏PI budget'!G16","v":0},{"$f":"'✏PI budget'!H16","v":0},"Notes",{"$f":"'✏PI budget'!J16","v":0},{"$f":"'✏PI budget'!K16","v":0},{"$f":"'✏PI budget'!L16","v":0},{"$f":"'✏PI budget'!M16","v":0},{"$f":"'✏PI budget'!N16","v":0},{"$f":"'✏PI budget'!O16","v":"Year 1"},{"$f":"'✏PI budget'!P16","v":0},{"$f":"BJ16","v":"Year 1"},{"$f":"'✏PI budget'!R16","v":"Year 2"},{"$f":"'✏PI budget'!S16","v":0},{"$f":"BM16","v":"Year 2"},{"$f":"'✏PI budget'!U16","v":"Year 3"},{"$f":"'✏PI budget'!V16","v":0},{"$f":"BP16","v":"Year 3"},{"$f":"'✏PI budget'!X16","v":"Year 4"},{"$f":"'✏PI budget'!Y16","v":0},{"$f":"BS16","v":"Year 4"},{"$f":"'✏PI budget'!AA16","v":"Year 5"},{"$f":"'✏PI budget'!AB16","v":0},{"$f":"BV16","v":"Year 5"},{"$f":"'✏PI budget'!AD16","v":"Year 6"},{"$f":"'✏PI budget'!AE16","v":0},{"$f":"BY16","v":"Year 6"},{"$f":"'✏PI budget'!AG16","v":"Year 7"},{"$f":"'✏PI budget'!AH16","v":0},{"$f":"CB16","v":"Year 7"},{"$f":"'✏PI budget'!AJ16","v":"Year 8"},{"$f":"'✏PI budget'!AK16","v":0},{"$f":"CE16","v":"Year 8"},{"$f":"'✏PI budget'!AM16","v":"Year 9"},{"$f":"'✏PI budget'!AN16","v":0},{"$f":"CH16","v":"Year 9"},{"$f":"'✏PI budget'!AP16","v":"Year 10"},{"$f":"'✏PI budget'!AQ16","v":0},{"$f":"CK16","v":"Year 10"},{"$f":"'✏PI budget'!AS16","v":"TOTAL"},{"$f":"'✏PI budget'!AT16","v":0},{"$f":"CN16","v":"TOTAL"},{"$f":"E5","v":"Name of organisation"},{"$f":"E6","v":"Institution"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End",null,{"$f":"'✏PI budget'!B17","v":0},{"$f":"'✏PI budget'!C17","v":0},{"$f":"'✏PI budget'!D17","v":0},{"$f":"'✏PI budget'!E17","v":0},{"$f":"'✏PI budget'!F17","v":0},{"$f":"'✏PI budget'!G17","v":0},{"$f":"'✏PI budget'!H17","v":0},{"$f":"'✏PI budget'!I17","v":0},{"$f":"'✏PI budget'!J17","v":0},{"$f":"'✏PI budget'!K17","v":0},{"$f":"'✏PI budget'!L17","v":0},{"$f":"'✏PI budget'!M17","v":0},{"$f":"'✏PI budget'!N17","v":0},{"$f":"'✏PI budget'!O17","v":"Start"},{"$f":"'✏PI budget'!P17","v":0},{"$f":"'✏PI budget'!Q17","v":"End"},{"$f":"'✏PI budget'!R17","v":"Start"},{"$f":"'✏PI budget'!S17","v":0},{"$f":"'✏PI budget'!T17","v":"End"},{"$f":"'✏PI budget'!U17","v":"Start"},{"$f":"'✏PI budget'!V17","v":0},{"$f":"'✏PI budget'!W17","v":"End"},{"$f":"'✏PI budget'!X17","v":"Start"},{"$f":"'✏PI budget'!Y17","v":0},{"$f":"'✏PI budget'!Z17","v":"End"},{"$f":"'✏PI budget'!AA17","v":"Start"},{"$f":"'✏PI budget'!AB17","v":0},{"$f":"'✏PI budget'!AC17","v":"End"},{"$f":"'✏PI budget'!AD17","v":"Start"},{"$f":"'✏PI budget'!AE17","v":0},{"$f":"'✏PI budget'!AF17","v":"End"},{"$f":"'✏PI budget'!AG17","v":"Start"},{"$f":"'✏PI budget'!AH17","v":0},{"$f":"'✏PI budget'!AI17","v":"End"},{"$f":"'✏PI budget'!AJ17","v":"Start"},{"$f":"'✏PI budget'!AK17","v":0},{"$f":"'✏PI budget'!AL17","v":"End"},{"$f":"'✏PI budget'!AM17","v":"Start"},{"$f":"'✏PI budget'!AN17","v":0},{"$f":"'✏PI budget'!AO17","v":"End"},{"$f":"'✏PI budget'!AP17","v":"Start"},{"$f":"'✏PI budget'!AQ17","v":0},{"$f":"'✏PI budget'!AR17","v":"End"},{"$f":"'✏PI budget'!AS17","v":"Start"},{"$f":"'✏PI budget'!AT17","v":0},{"$f":"'✏PI budget'!AU17","v":"End"},{"$f":"$G$5","v":"PI Organisation"},{"$f":"$G$6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DateFormat=\"Project years\",O1,O2)","v":"00:00:00"},null,{"$f":"IF(DateFormat=\"Project years\",Q1,Q2)","v":""},{"$f":"IF(DateFormat=\"Project years\",R1,R2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",T1,T2)","v":""},{"$f":"IF(DateFormat=\"Project years\",U1,U2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",W1,W2)","v":""},{"$f":"IF(DateFormat=\"Project years\",X1,X2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",Z1,Z2)","v":""},{"$f":"IF(DateFormat=\"Project years\",AA1,AA2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",AC1,AC2)","v":""},{"$f":"IF(DateFormat=\"Project years\",AD1,AD2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",AF1,AF2)","v":""},{"$f":"IF(DateFormat=\"Project years\",AG1,AG2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",AI1,AI2)","v":""},{"$f":"IF(DateFormat=\"Project years\",AJ1,AJ2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",AL1,AL2)","v":""},{"$f":"IF(DateFormat=\"Project years\",AM1,AM2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",AO1,AO2)","v":""},{"$f":"IF(DateFormat=\"Project years\",AP1,AP2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",AR1,AR2)","v":""},{"$f":"startDate","v":"00:00:00"},null,{"$f":"endDate","v":"00:00:00"},null,{"$f":"'✏PI budget'!B18","v":0},{"$f":"'✏PI budget'!C18","v":0},{"$f":"'✏PI budget'!D18","v":0},{"$f":"'✏PI budget'!E18","v":0},{"$f":"'✏PI budget'!F18","v":0},{"$f":"'✏PI budget'!G18","v":0},{"$f":"'✏PI budget'!H18","v":0},{"$f":"'✏PI budget'!I18","v":0},{"$f":"'✏PI budget'!J18","v":0},{"$f":"'✏PI budget'!K18","v":0},{"$f":"'✏PI budget'!L18","v":0},{"$f":"'✏PI budget'!M18","v":0},{"$f":"'✏PI budget'!N18","v":0},{"$f":"'✏PI budget'!O18","v":"00:00:00"},{"$f":"'✏PI budget'!P18","v":"00:00:00"},{"$f":"'✏PI budget'!Q18","v":""},{"$f":"'✏PI budget'!R18","v":""},{"$f":"'✏PI budget'!S18","v":"00:00:00"},{"$f":"'✏PI budget'!T18","v":""},{"$f":"'✏PI budget'!U18","v":""},{"$f":"'✏PI budget'!V18","v":"00:00:00"},{"$f":"'✏PI budget'!W18","v":""},{"$f":"'✏PI budget'!X18","v":""},{"$f":"'✏PI budget'!Y18","v":"00:00:00"},{"$f":"'✏PI budget'!Z18","v":""},{"$f":"'✏PI budget'!AA18","v":""},{"$f":"'✏PI budget'!AB18","v":"00:00:00"},{"$f":"'✏PI budget'!AC18","v":""},{"$f":"'✏PI budget'!AD18","v":""},{"$f":"'✏PI budget'!AE18","v":"00:00:00"},{"$f":"'✏PI budget'!AF18","v":""},{"$f":"'✏PI budget'!AG18","v":""},{"$f":"'✏PI budget'!AH18","v":"00:00:00"},{"$f":"'✏PI budget'!AI18","v":""},{"$f":"'✏PI budget'!AJ18","v":""},{"$f":"'✏PI budget'!AK18","v":"00:00:00"},{"$f":"'✏PI budget'!AL18","v":""},{"$f":"'✏PI budget'!AM18","v":""},{"$f":"'✏PI budget'!AN18","v":"00:00:00"},{"$f":"'✏PI budget'!AO18","v":""},{"$f":"'✏PI budget'!AP18","v":""},{"$f":"'✏PI budget'!AQ18","v":"00:00:00"},{"$f":"'✏PI budget'!AR18","v":""},{"$f":"'✏PI budget'!AS18","v":"00:00:00"},{"$f":"'✏PI budget'!AT18","v":"00:00:00"},{"$f":"'✏PI budget'!AU18","v":"00:00:00"},"PI Organisation",0]
[null,null,null,null,"Salary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏PI budget'!B19","v":0},{"$f":"'✏PI budget'!C19","v":0},{"$f":"'✏PI budget'!D19","v":0},{"$f":"'✏PI budget'!E19","v":"Salary"},{"$f":"'✏PI budget'!F19","v":0},{"$f":"'✏PI budget'!G19","v":0},{"$f":"'✏PI budget'!H19","v":0},{"$f":"'✏PI budget'!I19","v":0},{"$f":"'✏PI budget'!J19","v":0},{"$f":"'✏PI budget'!K19","v":0},{"$f":"'✏PI budget'!L19","v":0},{"$f":"'✏PI budget'!M19","v":0},{"$f":"'✏PI budget'!N19","v":0},{"$f":"'✏PI budget'!O19","v":0},{"$f":"'✏PI budget'!P19","v":0},{"$f":"'✏PI budget'!Q19","v":0},{"$f":"'✏PI budget'!R19","v":0},{"$f":"'✏PI budget'!S19","v":0},{"$f":"'✏PI budget'!T19","v":0},{"$f":"'✏PI budget'!U19","v":0},{"$f":"'✏PI budget'!V19","v":0},{"$f":"'✏PI budget'!W19","v":0},{"$f":"'✏PI budget'!X19","v":0},{"$f":"'✏PI budget'!Y19","v":0},{"$f":"'✏PI budget'!Z19","v":0},{"$f":"'✏PI budget'!AA19","v":0},{"$f":"'✏PI budget'!AB19","v":0},{"$f":"'✏PI budget'!AC19","v":0},{"$f":"'✏PI budget'!AD19","v":0},{"$f":"'✏PI budget'!AE19","v":0},{"$f":"'✏PI budget'!AF19","v":0},{"$f":"'✏PI budget'!AG19","v":0},{"$f":"'✏PI budget'!AH19","v":0},{"$f":"'✏PI budget'!AI19","v":0},{"$f":"'✏PI budget'!AJ19","v":0},{"$f":"'✏PI budget'!AK19","v":0},{"$f":"'✏PI budget'!AL19","v":0},{"$f":"'✏PI budget'!AM19","v":0},{"$f":"'✏PI budget'!AN19","v":0},{"$f":"'✏PI budget'!AO19","v":0},{"$f":"'✏PI budget'!AP19","v":0},{"$f":"'✏PI budget'!AQ19","v":0},{"$f":"'✏PI budget'!AR19","v":0},{"$f":"'✏PI budget'!AS19","v":0},{"$f":"'✏PI budget'!AT19","v":0},{"$f":"'✏PI budget'!AU19","v":0},"PI Organisation",0]
[null,null,null,null,null,"VIP",null,null,"Notes/Name","Project supplement?","Fraction",{"$f":"\"Monthly wage - Year '\"&RIGHT(Niveau_PL,2)","v":"Monthly wage - Year '26"},"Hours per week","Derived cost?","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs",null,{"$f":"'✏PI budget'!B20","v":0},{"$f":"'✏PI budget'!C20","v":0},{"$f":"'✏PI budget'!D20","v":0},{"$f":"'✏PI budget'!E20","v":0},{"$f":"'✏PI budget'!F20","v":"VIP"},{"$f":"'✏PI budget'!G20","v":0},{"$f":"'✏PI budget'!H20","v":0},{"$f":"'✏PI budget'!I20","v":"Notes/Name"},{"$f":"'✏PI budget'!J20","v":"Project supplement?"},{"$f":"'✏PI budget'!K20","v":"Fraction"},{"$f":"'✏PI budget'!L20","v":"Monthly wage - Year '26"},{"$f":"'✏PI budget'!M20","v":"Hours per week"},{"$f":"'✏PI budget'!N20","v":"Derived cost?"},{"$f":"'✏PI budget'!O20","v":"Months"},{"$f":"'✏PI budget'!P20","v":"FTE"},{"$f":"'✏PI budget'!Q20","v":"Costs"},{"$f":"'✏PI budget'!R20","v":"Months"},{"$f":"'✏PI budget'!S20","v":"FTE"},{"$f":"'✏PI budget'!T20","v":"Costs"},{"$f":"'✏PI budget'!U20","v":"Months"},{"$f":"'✏PI budget'!V20","v":"FTE"},{"$f":"'✏PI budget'!W20","v":"Costs"},{"$f":"'✏PI budget'!X20","v":"Months"},{"$f":"'✏PI budget'!Y20","v":"FTE"},{"$f":"'✏PI budget'!Z20","v":"Costs"},{"$f":"'✏PI budget'!AA20","v":"Months"},{"$f":"'✏PI budget'!AB20","v":"FTE"},{"$f":"'✏PI budget'!AC20","v":"Costs"},{"$f":"'✏PI budget'!AD20","v":"Months"},{"$f":"'✏PI budget'!AE20","v":"FTE"},{"$f":"'✏PI budget'!AF20","v":"Costs"},{"$f":"'✏PI budget'!AG20","v":"Months"},{"$f":"'✏PI budget'!AH20","v":"FTE"},{"$f":"'✏PI budget'!AI20","v":"Costs"},{"$f":"'✏PI budget'!AJ20","v":"Months"},{"$f":"'✏PI budget'!AK20","v":"FTE"},{"$f":"'✏PI budget'!AL20","v":"Costs"},{"$f":"'✏PI budget'!AM20","v":"Months"},{"$f":"'✏PI budget'!AN20","v":"FTE"},{"$f":"'✏PI budget'!AO20","v":"Costs"},{"$f":"'✏PI budget'!AP20","v":"Months"},{"$f":"'✏PI budget'!AQ20","v":"FTE"},{"$f":"'✏PI budget'!AR20","v":"Costs"},{"$f":"'✏PI budget'!AS20","v":"Months"},{"$f":"'✏PI budget'!AT20","v":"FTE"},{"$f":"'✏PI budget'!AU20","v":"Costs"},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F21,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},{"$f":"M21/37","v":1},null,37,null,null,{"$f":"IF(O21<>\"\",O21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*O21,\n$L21*$M21/37*(1+PL)^Q$3*O21),\n-3),\"\")","v":""},null,{"$f":"IF(R21<>\"\",R21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*R21,\n$L21*$M21/37*(1+PL)^T$3*R21),\n-3),\"\")","v":""},null,{"$f":"IF(U21<>\"\",U21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*U21,\n$L21*$M21/37*(1+PL)^W$3*U21),\n-3),\"\")","v":""},null,{"$f":"IF(X21<>\"\",X21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*X21,\n$L21*$M21/37*(1+PL)^Z$3*X21),\n-3),\"\")","v":""},null,{"$f":"IF(AA21<>\"\",AA21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*AA21,\n$L21*$M21/37*(1+PL)^AC$3*AA21),\n-3),\"\")","v":""},null,{"$f":"IF(AD21<>\"\",AD21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*AD21,\n$L21*$M21/37*(1+PL)^AF$3*AD21),\n-3),\"\")","v":""},null,{"$f":"IF(AG21<>\"\",AG21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*AG21,\n$L21*$M21/37*(1+PL)^AI$3*AG21),\n-3),\"\")","v":""},null,{"$f":"IF(AJ21<>\"\",AJ21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*AJ21,\n$L21*$M21/37*(1+PL)^AL$3*AJ21),\n-3),\"\")","v":""},null,{"$f":"IF(AM21<>\"\",AM21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*AM21,\n$L21*$M21/37*(1+PL)^AO$3*AM21),\n-3),\"\")","v":""},null,{"$f":"IF(AP21<>\"\",AP21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*AP21,\n$L21*$M21/37*(1+PL)^AR$3*AP21),\n-3),\"\")","v":""},{"$f":"SUMIF($O$20:$AR$20,AS$20,$O21:$AR21)","v":0},{"$f":"SUMIF($O$20:$AR$20,AT$20,$O21:$AR21)","v":0},0,null,{"$f":"'✏PI budget'!B21","v":"Salary"},{"$f":"'✏PI budget'!C21","v":"VIP"},{"$f":"'✏PI budget'!D21","v":0},{"$f":"'✏PI budget'!E21","v":0},{"$f":"'✏PI budget'!F21","v":" - "},{"$f":"'✏PI budget'!G21","v":0},{"$f":"'✏PI budget'!H21","v":0},{"$f":"'✏PI budget'!I21","v":0},{"$f":"'✏PI budget'!J21","v":""},{"$f":"'✏PI budget'!K21","v":1},{"$f":"'✏PI budget'!L21","v":0},{"$f":"'✏PI budget'!M21","v":37},{"$f":"'✏PI budget'!N21","v":0},{"$f":"'✏PI budget'!O21","v":0},{"$f":"'✏PI budget'!P21","v":""},{"$f":"'✏PI budget'!Q21","v":""},{"$f":"'✏PI budget'!R21","v":0},{"$f":"'✏PI budget'!S21","v":""},{"$f":"'✏PI budget'!T21","v":""},{"$f":"'✏PI budget'!U21","v":0},{"$f":"'✏PI budget'!V21","v":""},{"$f":"'✏PI budget'!W21","v":""},{"$f":"'✏PI budget'!X21","v":0},{"$f":"'✏PI budget'!Y21","v":""},{"$f":"'✏PI budget'!Z21","v":""},{"$f":"'✏PI budget'!AA21","v":0},{"$f":"'✏PI budget'!AB21","v":""},{"$f":"'✏PI budget'!AC21","v":""},{"$f":"'✏PI budget'!AD21","v":0},{"$f":"'✏PI budget'!AE21","v":""},{"$f":"'✏PI budget'!AF21","v":""},{"$f":"'✏PI budget'!AG21","v":0},{"$f":"'✏PI budget'!AH21","v":""},{"$f":"'✏PI budget'!AI21","v":""},{"$f":"'✏PI budget'!AJ21","v":0},{"$f":"'✏PI budget'!AK21","v":""},{"$f":"'✏PI budget'!AL21","v":""},{"$f":"'✏PI budget'!AM21","v":0},{"$f":"'✏PI budget'!AN21","v":""},{"$f":"'✏PI budget'!AO21","v":""},{"$f":"'✏PI budget'!AP21","v":0},{"$f":"'✏PI budget'!AQ21","v":""},{"$f":"'✏PI budget'!AR21","v":""},{"$f":"'✏PI budget'!AS21","v":0},{"$f":"'✏PI budget'!AT21","v":0},{"$f":"'✏PI budget'!AU21","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F22,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},{"$f":"M22/37","v":1},null,37,null,null,{"$f":"IF(O22<>\"\",O22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(R22<>\"\",R22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(U22<>\"\",U22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(X22<>\"\",X22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(AA22<>\"\",AA22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(AD22<>\"\",AD22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(AG22<>\"\",AG22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(AJ22<>\"\",AJ22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(AM22<>\"\",AM22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(AP22<>\"\",AP22/12*$K22,\"\")","v":""},"",{"$f":"SUMIF($O$20:$AR$20,AS$20,$O22:$AR22)","v":0},0,0,null,{"$f":"'✏PI budget'!B22","v":"Salary"},{"$f":"'✏PI budget'!C22","v":"VIP"},{"$f":"'✏PI budget'!D22","v":0},{"$f":"'✏PI budget'!E22","v":0},{"$f":"'✏PI budget'!F22","v":" - "},{"$f":"'✏PI budget'!G22","v":0},{"$f":"'✏PI budget'!H22","v":0},{"$f":"'✏PI budget'!I22","v":0},{"$f":"'✏PI budget'!J22","v":""},{"$f":"'✏PI budget'!K22","v":1},{"$f":"'✏PI budget'!L22","v":0},{"$f":"'✏PI budget'!M22","v":37},{"$f":"'✏PI budget'!N22","v":0},{"$f":"'✏PI budget'!O22","v":0},{"$f":"'✏PI budget'!P22","v":""},{"$f":"'✏PI budget'!Q22","v":""},{"$f":"'✏PI budget'!R22","v":0},{"$f":"'✏PI budget'!S22","v":""},{"$f":"'✏PI budget'!T22","v":""},{"$f":"'✏PI budget'!U22","v":0},{"$f":"'✏PI budget'!V22","v":""},{"$f":"'✏PI budget'!W22","v":""},{"$f":"'✏PI budget'!X22","v":0},{"$f":"'✏PI budget'!Y22","v":""},{"$f":"'✏PI budget'!Z22","v":""},{"$f":"'✏PI budget'!AA22","v":0},{"$f":"'✏PI budget'!AB22","v":""},{"$f":"'✏PI budget'!AC22","v":""},{"$f":"'✏PI budget'!AD22","v":0},{"$f":"'✏PI budget'!AE22","v":""},{"$f":"'✏PI budget'!AF22","v":""},{"$f":"'✏PI budget'!AG22","v":0},{"$f":"'✏PI budget'!AH22","v":""},{"$f":"'✏PI budget'!AI22","v":""},{"$f":"'✏PI budget'!AJ22","v":0},{"$f":"'✏PI budget'!AK22","v":""},{"$f":"'✏PI budget'!AL22","v":""},{"$f":"'✏PI budget'!AM22","v":0},{"$f":"'✏PI budget'!AN22","v":""},{"$f":"'✏PI budget'!AO22","v":""},{"$f":"'✏PI budget'!AP22","v":0},{"$f":"'✏PI budget'!AQ22","v":""},{"$f":"'✏PI budget'!AR22","v":""},{"$f":"'✏PI budget'!AS22","v":0},{"$f":"'✏PI budget'!AT22","v":0},{"$f":"'✏PI budget'!AU22","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F23,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B23","v":"Salary"},{"$f":"'✏PI budget'!C23","v":"VIP"},{"$f":"'✏PI budget'!D23","v":0},{"$f":"'✏PI budget'!E23","v":0},{"$f":"'✏PI budget'!F23","v":" - "},{"$f":"'✏PI budget'!G23","v":0},{"$f":"'✏PI budget'!H23","v":0},{"$f":"'✏PI budget'!I23","v":0},{"$f":"'✏PI budget'!J23","v":""},{"$f":"'✏PI budget'!K23","v":1},{"$f":"'✏PI budget'!L23","v":0},{"$f":"'✏PI budget'!M23","v":37},{"$f":"'✏PI budget'!N23","v":0},{"$f":"'✏PI budget'!O23","v":0},{"$f":"'✏PI budget'!P23","v":""},{"$f":"'✏PI budget'!Q23","v":""},{"$f":"'✏PI budget'!R23","v":0},{"$f":"'✏PI budget'!S23","v":""},{"$f":"'✏PI budget'!T23","v":""},{"$f":"'✏PI budget'!U23","v":0},{"$f":"'✏PI budget'!V23","v":""},{"$f":"'✏PI budget'!W23","v":""},{"$f":"'✏PI budget'!X23","v":0},{"$f":"'✏PI budget'!Y23","v":""},{"$f":"'✏PI budget'!Z23","v":""},{"$f":"'✏PI budget'!AA23","v":0},{"$f":"'✏PI budget'!AB23","v":""},{"$f":"'✏PI budget'!AC23","v":""},{"$f":"'✏PI budget'!AD23","v":0},{"$f":"'✏PI budget'!AE23","v":""},{"$f":"'✏PI budget'!AF23","v":""},{"$f":"'✏PI budget'!AG23","v":0},{"$f":"'✏PI budget'!AH23","v":""},{"$f":"'✏PI budget'!AI23","v":""},{"$f":"'✏PI budget'!AJ23","v":0},{"$f":"'✏PI budget'!AK23","v":""},{"$f":"'✏PI budget'!AL23","v":""},{"$f":"'✏PI budget'!AM23","v":0},{"$f":"'✏PI budget'!AN23","v":""},{"$f":"'✏PI budget'!AO23","v":""},{"$f":"'✏PI budget'!AP23","v":0},{"$f":"'✏PI budget'!AQ23","v":""},{"$f":"'✏PI budget'!AR23","v":""},{"$f":"'✏PI budget'!AS23","v":0},{"$f":"'✏PI budget'!AT23","v":0},{"$f":"'✏PI budget'!AU23","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F24,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B24","v":"Salary"},{"$f":"'✏PI budget'!C24","v":"VIP"},{"$f":"'✏PI budget'!D24","v":0},{"$f":"'✏PI budget'!E24","v":0},{"$f":"'✏PI budget'!F24","v":" - "},{"$f":"'✏PI budget'!G24","v":0},{"$f":"'✏PI budget'!H24","v":0},{"$f":"'✏PI budget'!I24","v":0},{"$f":"'✏PI budget'!J24","v":""},{"$f":"'✏PI budget'!K24","v":1},{"$f":"'✏PI budget'!L24","v":0},{"$f":"'✏PI budget'!M24","v":37},{"$f":"'✏PI budget'!N24","v":0},{"$f":"'✏PI budget'!O24","v":0},{"$f":"'✏PI budget'!P24","v":""},{"$f":"'✏PI budget'!Q24","v":""},{"$f":"'✏PI budget'!R24","v":0},{"$f":"'✏PI budget'!S24","v":""},{"$f":"'✏PI budget'!T24","v":""},{"$f":"'✏PI budget'!U24","v":0},{"$f":"'✏PI budget'!V24","v":""},{"$f":"'✏PI budget'!W24","v":""},{"$f":"'✏PI budget'!X24","v":0},{"$f":"'✏PI budget'!Y24","v":""},{"$f":"'✏PI budget'!Z24","v":""},{"$f":"'✏PI budget'!AA24","v":0},{"$f":"'✏PI budget'!AB24","v":""},{"$f":"'✏PI budget'!AC24","v":""},{"$f":"'✏PI budget'!AD24","v":0},{"$f":"'✏PI budget'!AE24","v":""},{"$f":"'✏PI budget'!AF24","v":""},{"$f":"'✏PI budget'!AG24","v":0},{"$f":"'✏PI budget'!AH24","v":""},{"$f":"'✏PI budget'!AI24","v":""},{"$f":"'✏PI budget'!AJ24","v":0},{"$f":"'✏PI budget'!AK24","v":""},{"$f":"'✏PI budget'!AL24","v":""},{"$f":"'✏PI budget'!AM24","v":0},{"$f":"'✏PI budget'!AN24","v":""},{"$f":"'✏PI budget'!AO24","v":""},{"$f":"'✏PI budget'!AP24","v":0},{"$f":"'✏PI budget'!AQ24","v":""},{"$f":"'✏PI budget'!AR24","v":""},{"$f":"'✏PI budget'!AS24","v":0},{"$f":"'✏PI budget'!AT24","v":0},{"$f":"'✏PI budget'!AU24","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F25,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B25","v":"Salary"},{"$f":"'✏PI budget'!C25","v":"VIP"},{"$f":"'✏PI budget'!D25","v":0},{"$f":"'✏PI budget'!E25","v":0},{"$f":"'✏PI budget'!F25","v":" - "},{"$f":"'✏PI budget'!G25","v":0},{"$f":"'✏PI budget'!H25","v":0},{"$f":"'✏PI budget'!I25","v":0},{"$f":"'✏PI budget'!J25","v":""},{"$f":"'✏PI budget'!K25","v":1},{"$f":"'✏PI budget'!L25","v":0},{"$f":"'✏PI budget'!M25","v":37},{"$f":"'✏PI budget'!N25","v":0},{"$f":"'✏PI budget'!O25","v":0},{"$f":"'✏PI budget'!P25","v":""},{"$f":"'✏PI budget'!Q25","v":""},{"$f":"'✏PI budget'!R25","v":0},{"$f":"'✏PI budget'!S25","v":""},{"$f":"'✏PI budget'!T25","v":""},{"$f":"'✏PI budget'!U25","v":0},{"$f":"'✏PI budget'!V25","v":""},{"$f":"'✏PI budget'!W25","v":""},{"$f":"'✏PI budget'!X25","v":0},{"$f":"'✏PI budget'!Y25","v":""},{"$f":"'✏PI budget'!Z25","v":""},{"$f":"'✏PI budget'!AA25","v":0},{"$f":"'✏PI budget'!AB25","v":""},{"$f":"'✏PI budget'!AC25","v":""},{"$f":"'✏PI budget'!AD25","v":0},{"$f":"'✏PI budget'!AE25","v":""},{"$f":"'✏PI budget'!AF25","v":""},{"$f":"'✏PI budget'!AG25","v":0},{"$f":"'✏PI budget'!AH25","v":""},{"$f":"'✏PI budget'!AI25","v":""},{"$f":"'✏PI budget'!AJ25","v":0},{"$f":"'✏PI budget'!AK25","v":""},{"$f":"'✏PI budget'!AL25","v":""},{"$f":"'✏PI budget'!AM25","v":0},{"$f":"'✏PI budget'!AN25","v":""},{"$f":"'✏PI budget'!AO25","v":""},{"$f":"'✏PI budget'!AP25","v":0},{"$f":"'✏PI budget'!AQ25","v":""},{"$f":"'✏PI budget'!AR25","v":""},{"$f":"'✏PI budget'!AS25","v":0},{"$f":"'✏PI budget'!AT25","v":0},{"$f":"'✏PI budget'!AU25","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F26,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B26","v":"Salary"},{"$f":"'✏PI budget'!C26","v":"VIP"},{"$f":"'✏PI budget'!D26","v":0},{"$f":"'✏PI budget'!E26","v":0},{"$f":"'✏PI budget'!F26","v":" - "},{"$f":"'✏PI budget'!G26","v":0},{"$f":"'✏PI budget'!H26","v":0},{"$f":"'✏PI budget'!I26","v":0},{"$f":"'✏PI budget'!J26","v":""},{"$f":"'✏PI budget'!K26","v":1},{"$f":"'✏PI budget'!L26","v":0},{"$f":"'✏PI budget'!M26","v":37},{"$f":"'✏PI budget'!N26","v":0},{"$f":"'✏PI budget'!O26","v":0},{"$f":"'✏PI budget'!P26","v":""},{"$f":"'✏PI budget'!Q26","v":""},{"$f":"'✏PI budget'!R26","v":0},{"$f":"'✏PI budget'!S26","v":""},{"$f":"'✏PI budget'!T26","v":""},{"$f":"'✏PI budget'!U26","v":0},{"$f":"'✏PI budget'!V26","v":""},{"$f":"'✏PI budget'!W26","v":""},{"$f":"'✏PI budget'!X26","v":0},{"$f":"'✏PI budget'!Y26","v":""},{"$f":"'✏PI budget'!Z26","v":""},{"$f":"'✏PI budget'!AA26","v":0},{"$f":"'✏PI budget'!AB26","v":""},{"$f":"'✏PI budget'!AC26","v":""},{"$f":"'✏PI budget'!AD26","v":0},{"$f":"'✏PI budget'!AE26","v":""},{"$f":"'✏PI budget'!AF26","v":""},{"$f":"'✏PI budget'!AG26","v":0},{"$f":"'✏PI budget'!AH26","v":""},{"$f":"'✏PI budget'!AI26","v":""},{"$f":"'✏PI budget'!AJ26","v":0},{"$f":"'✏PI budget'!AK26","v":""},{"$f":"'✏PI budget'!AL26","v":""},{"$f":"'✏PI budget'!AM26","v":0},{"$f":"'✏PI budget'!AN26","v":""},{"$f":"'✏PI budget'!AO26","v":""},{"$f":"'✏PI budget'!AP26","v":0},{"$f":"'✏PI budget'!AQ26","v":""},{"$f":"'✏PI budget'!AR26","v":""},{"$f":"'✏PI budget'!AS26","v":0},{"$f":"'✏PI budget'!AT26","v":0},{"$f":"'✏PI budget'!AU26","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F27,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B27","v":"Salary"},{"$f":"'✏PI budget'!C27","v":"VIP"},{"$f":"'✏PI budget'!D27","v":0},{"$f":"'✏PI budget'!E27","v":0},{"$f":"'✏PI budget'!F27","v":" - "},{"$f":"'✏PI budget'!G27","v":0},{"$f":"'✏PI budget'!H27","v":0},{"$f":"'✏PI budget'!I27","v":0},{"$f":"'✏PI budget'!J27","v":""},{"$f":"'✏PI budget'!K27","v":1},{"$f":"'✏PI budget'!L27","v":0},{"$f":"'✏PI budget'!M27","v":37},{"$f":"'✏PI budget'!N27","v":0},{"$f":"'✏PI budget'!O27","v":0},{"$f":"'✏PI budget'!P27","v":""},{"$f":"'✏PI budget'!Q27","v":""},{"$f":"'✏PI budget'!R27","v":0},{"$f":"'✏PI budget'!S27","v":""},{"$f":"'✏PI budget'!T27","v":""},{"$f":"'✏PI budget'!U27","v":0},{"$f":"'✏PI budget'!V27","v":""},{"$f":"'✏PI budget'!W27","v":""},{"$f":"'✏PI budget'!X27","v":0},{"$f":"'✏PI budget'!Y27","v":""},{"$f":"'✏PI budget'!Z27","v":""},{"$f":"'✏PI budget'!AA27","v":0},{"$f":"'✏PI budget'!AB27","v":""},{"$f":"'✏PI budget'!AC27","v":""},{"$f":"'✏PI budget'!AD27","v":0},{"$f":"'✏PI budget'!AE27","v":""},{"$f":"'✏PI budget'!AF27","v":""},{"$f":"'✏PI budget'!AG27","v":0},{"$f":"'✏PI budget'!AH27","v":""},{"$f":"'✏PI budget'!AI27","v":""},{"$f":"'✏PI budget'!AJ27","v":0},{"$f":"'✏PI budget'!AK27","v":""},{"$f":"'✏PI budget'!AL27","v":""},{"$f":"'✏PI budget'!AM27","v":0},{"$f":"'✏PI budget'!AN27","v":""},{"$f":"'✏PI budget'!AO27","v":""},{"$f":"'✏PI budget'!AP27","v":0},{"$f":"'✏PI budget'!AQ27","v":""},{"$f":"'✏PI budget'!AR27","v":""},{"$f":"'✏PI budget'!AS27","v":0},{"$f":"'✏PI budget'!AT27","v":0},{"$f":"'✏PI budget'!AU27","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F28,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B28","v":"Salary"},{"$f":"'✏PI budget'!C28","v":"VIP"},{"$f":"'✏PI budget'!D28","v":0},{"$f":"'✏PI budget'!E28","v":0},{"$f":"'✏PI budget'!F28","v":" - "},{"$f":"'✏PI budget'!G28","v":0},{"$f":"'✏PI budget'!H28","v":0},{"$f":"'✏PI budget'!I28","v":0},{"$f":"'✏PI budget'!J28","v":""},{"$f":"'✏PI budget'!K28","v":1},{"$f":"'✏PI budget'!L28","v":0},{"$f":"'✏PI budget'!M28","v":37},{"$f":"'✏PI budget'!N28","v":0},{"$f":"'✏PI budget'!O28","v":0},{"$f":"'✏PI budget'!P28","v":""},{"$f":"'✏PI budget'!Q28","v":""},{"$f":"'✏PI budget'!R28","v":0},{"$f":"'✏PI budget'!S28","v":""},{"$f":"'✏PI budget'!T28","v":""},{"$f":"'✏PI budget'!U28","v":0},{"$f":"'✏PI budget'!V28","v":""},{"$f":"'✏PI budget'!W28","v":""},{"$f":"'✏PI budget'!X28","v":0},{"$f":"'✏PI budget'!Y28","v":""},{"$f":"'✏PI budget'!Z28","v":""},{"$f":"'✏PI budget'!AA28","v":0},{"$f":"'✏PI budget'!AB28","v":""},{"$f":"'✏PI budget'!AC28","v":""},{"$f":"'✏PI budget'!AD28","v":0},{"$f":"'✏PI budget'!AE28","v":""},{"$f":"'✏PI budget'!AF28","v":""},{"$f":"'✏PI budget'!AG28","v":0},{"$f":"'✏PI budget'!AH28","v":""},{"$f":"'✏PI budget'!AI28","v":""},{"$f":"'✏PI budget'!AJ28","v":0},{"$f":"'✏PI budget'!AK28","v":""},{"$f":"'✏PI budget'!AL28","v":""},{"$f":"'✏PI budget'!AM28","v":0},{"$f":"'✏PI budget'!AN28","v":""},{"$f":"'✏PI budget'!AO28","v":""},{"$f":"'✏PI budget'!AP28","v":0},{"$f":"'✏PI budget'!AQ28","v":""},{"$f":"'✏PI budget'!AR28","v":""},{"$f":"'✏PI budget'!AS28","v":0},{"$f":"'✏PI budget'!AT28","v":0},{"$f":"'✏PI budget'!AU28","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F29,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B29","v":"Salary"},{"$f":"'✏PI budget'!C29","v":"VIP"},{"$f":"'✏PI budget'!D29","v":0},{"$f":"'✏PI budget'!E29","v":0},{"$f":"'✏PI budget'!F29","v":" - "},{"$f":"'✏PI budget'!G29","v":0},{"$f":"'✏PI budget'!H29","v":0},{"$f":"'✏PI budget'!I29","v":0},{"$f":"'✏PI budget'!J29","v":""},{"$f":"'✏PI budget'!K29","v":1},{"$f":"'✏PI budget'!L29","v":0},{"$f":"'✏PI budget'!M29","v":37},{"$f":"'✏PI budget'!N29","v":0},{"$f":"'✏PI budget'!O29","v":0},{"$f":"'✏PI budget'!P29","v":""},{"$f":"'✏PI budget'!Q29","v":""},{"$f":"'✏PI budget'!R29","v":0},{"$f":"'✏PI budget'!S29","v":""},{"$f":"'✏PI budget'!T29","v":""},{"$f":"'✏PI budget'!U29","v":0},{"$f":"'✏PI budget'!V29","v":""},{"$f":"'✏PI budget'!W29","v":""},{"$f":"'✏PI budget'!X29","v":0},{"$f":"'✏PI budget'!Y29","v":""},{"$f":"'✏PI budget'!Z29","v":""},{"$f":"'✏PI budget'!AA29","v":0},{"$f":"'✏PI budget'!AB29","v":""},{"$f":"'✏PI budget'!AC29","v":""},{"$f":"'✏PI budget'!AD29","v":0},{"$f":"'✏PI budget'!AE29","v":""},{"$f":"'✏PI budget'!AF29","v":""},{"$f":"'✏PI budget'!AG29","v":0},{"$f":"'✏PI budget'!AH29","v":""},{"$f":"'✏PI budget'!AI29","v":""},{"$f":"'✏PI budget'!AJ29","v":0},{"$f":"'✏PI budget'!AK29","v":""},{"$f":"'✏PI budget'!AL29","v":""},{"$f":"'✏PI budget'!AM29","v":0},{"$f":"'✏PI budget'!AN29","v":""},{"$f":"'✏PI budget'!AO29","v":""},{"$f":"'✏PI budget'!AP29","v":0},{"$f":"'✏PI budget'!AQ29","v":""},{"$f":"'✏PI budget'!AR29","v":""},{"$f":"'✏PI budget'!AS29","v":0},{"$f":"'✏PI budget'!AT29","v":0},{"$f":"'✏PI budget'!AU29","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F30,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B30","v":"Salary"},{"$f":"'✏PI budget'!C30","v":"VIP"},{"$f":"'✏PI budget'!D30","v":0},{"$f":"'✏PI budget'!E30","v":0},{"$f":"'✏PI budget'!F30","v":" - "},{"$f":"'✏PI budget'!G30","v":0},{"$f":"'✏PI budget'!H30","v":0},{"$f":"'✏PI budget'!I30","v":0},{"$f":"'✏PI budget'!J30","v":""},{"$f":"'✏PI budget'!K30","v":1},{"$f":"'✏PI budget'!L30","v":0},{"$f":"'✏PI budget'!M30","v":37},{"$f":"'✏PI budget'!N30","v":0},{"$f":"'✏PI budget'!O30","v":0},{"$f":"'✏PI budget'!P30","v":""},{"$f":"'✏PI budget'!Q30","v":""},{"$f":"'✏PI budget'!R30","v":0},{"$f":"'✏PI budget'!S30","v":""},{"$f":"'✏PI budget'!T30","v":""},{"$f":"'✏PI budget'!U30","v":0},{"$f":"'✏PI budget'!V30","v":""},{"$f":"'✏PI budget'!W30","v":""},{"$f":"'✏PI budget'!X30","v":0},{"$f":"'✏PI budget'!Y30","v":""},{"$f":"'✏PI budget'!Z30","v":""},{"$f":"'✏PI budget'!AA30","v":0},{"$f":"'✏PI budget'!AB30","v":""},{"$f":"'✏PI budget'!AC30","v":""},{"$f":"'✏PI budget'!AD30","v":0},{"$f":"'✏PI budget'!AE30","v":""},{"$f":"'✏PI budget'!AF30","v":""},{"$f":"'✏PI budget'!AG30","v":0},{"$f":"'✏PI budget'!AH30","v":""},{"$f":"'✏PI budget'!AI30","v":""},{"$f":"'✏PI budget'!AJ30","v":0},{"$f":"'✏PI budget'!AK30","v":""},{"$f":"'✏PI budget'!AL30","v":""},{"$f":"'✏PI budget'!AM30","v":0},{"$f":"'✏PI budget'!AN30","v":""},{"$f":"'✏PI budget'!AO30","v":""},{"$f":"'✏PI budget'!AP30","v":0},{"$f":"'✏PI budget'!AQ30","v":""},{"$f":"'✏PI budget'!AR30","v":""},{"$f":"'✏PI budget'!AS30","v":0},{"$f":"'✏PI budget'!AT30","v":0},{"$f":"'✏PI budget'!AU30","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F31,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B31","v":"Salary"},{"$f":"'✏PI budget'!C31","v":"VIP"},{"$f":"'✏PI budget'!D31","v":0},{"$f":"'✏PI budget'!E31","v":0},{"$f":"'✏PI budget'!F31","v":" - "},{"$f":"'✏PI budget'!G31","v":0},{"$f":"'✏PI budget'!H31","v":0},{"$f":"'✏PI budget'!I31","v":0},{"$f":"'✏PI budget'!J31","v":""},{"$f":"'✏PI budget'!K31","v":1},{"$f":"'✏PI budget'!L31","v":0},{"$f":"'✏PI budget'!M31","v":37},{"$f":"'✏PI budget'!N31","v":0},{"$f":"'✏PI budget'!O31","v":0},{"$f":"'✏PI budget'!P31","v":""},{"$f":"'✏PI budget'!Q31","v":""},{"$f":"'✏PI budget'!R31","v":0},{"$f":"'✏PI budget'!S31","v":""},{"$f":"'✏PI budget'!T31","v":""},{"$f":"'✏PI budget'!U31","v":0},{"$f":"'✏PI budget'!V31","v":""},{"$f":"'✏PI budget'!W31","v":""},{"$f":"'✏PI budget'!X31","v":0},{"$f":"'✏PI budget'!Y31","v":""},{"$f":"'✏PI budget'!Z31","v":""},{"$f":"'✏PI budget'!AA31","v":0},{"$f":"'✏PI budget'!AB31","v":""},{"$f":"'✏PI budget'!AC31","v":""},{"$f":"'✏PI budget'!AD31","v":0},{"$f":"'✏PI budget'!AE31","v":""},{"$f":"'✏PI budget'!AF31","v":""},{"$f":"'✏PI budget'!AG31","v":0},{"$f":"'✏PI budget'!AH31","v":""},{"$f":"'✏PI budget'!AI31","v":""},{"$f":"'✏PI budget'!AJ31","v":0},{"$f":"'✏PI budget'!AK31","v":""},{"$f":"'✏PI budget'!AL31","v":""},{"$f":"'✏PI budget'!AM31","v":0},{"$f":"'✏PI budget'!AN31","v":""},{"$f":"'✏PI budget'!AO31","v":""},{"$f":"'✏PI budget'!AP31","v":0},{"$f":"'✏PI budget'!AQ31","v":""},{"$f":"'✏PI budget'!AR31","v":""},{"$f":"'✏PI budget'!AS31","v":0},{"$f":"'✏PI budget'!AT31","v":0},{"$f":"'✏PI budget'!AU31","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F32,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B32","v":"Salary"},{"$f":"'✏PI budget'!C32","v":"VIP"},{"$f":"'✏PI budget'!D32","v":0},{"$f":"'✏PI budget'!E32","v":0},{"$f":"'✏PI budget'!F32","v":" - "},{"$f":"'✏PI budget'!G32","v":0},{"$f":"'✏PI budget'!H32","v":0},{"$f":"'✏PI budget'!I32","v":0},{"$f":"'✏PI budget'!J32","v":""},{"$f":"'✏PI budget'!K32","v":1},{"$f":"'✏PI budget'!L32","v":0},{"$f":"'✏PI budget'!M32","v":37},{"$f":"'✏PI budget'!N32","v":0},{"$f":"'✏PI budget'!O32","v":0},{"$f":"'✏PI budget'!P32","v":""},{"$f":"'✏PI budget'!Q32","v":""},{"$f":"'✏PI budget'!R32","v":0},{"$f":"'✏PI budget'!S32","v":""},{"$f":"'✏PI budget'!T32","v":""},{"$f":"'✏PI budget'!U32","v":0},{"$f":"'✏PI budget'!V32","v":""},{"$f":"'✏PI budget'!W32","v":""},{"$f":"'✏PI budget'!X32","v":0},{"$f":"'✏PI budget'!Y32","v":""},{"$f":"'✏PI budget'!Z32","v":""},{"$f":"'✏PI budget'!AA32","v":0},{"$f":"'✏PI budget'!AB32","v":""},{"$f":"'✏PI budget'!AC32","v":""},{"$f":"'✏PI budget'!AD32","v":0},{"$f":"'✏PI budget'!AE32","v":""},{"$f":"'✏PI budget'!AF32","v":""},{"$f":"'✏PI budget'!AG32","v":0},{"$f":"'✏PI budget'!AH32","v":""},{"$f":"'✏PI budget'!AI32","v":""},{"$f":"'✏PI budget'!AJ32","v":0},{"$f":"'✏PI budget'!AK32","v":""},{"$f":"'✏PI budget'!AL32","v":""},{"$f":"'✏PI budget'!AM32","v":0},{"$f":"'✏PI budget'!AN32","v":""},{"$f":"'✏PI budget'!AO32","v":""},{"$f":"'✏PI budget'!AP32","v":0},{"$f":"'✏PI budget'!AQ32","v":""},{"$f":"'✏PI budget'!AR32","v":""},{"$f":"'✏PI budget'!AS32","v":0},{"$f":"'✏PI budget'!AT32","v":0},{"$f":"'✏PI budget'!AU32","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F33,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B33","v":"Salary"},{"$f":"'✏PI budget'!C33","v":"VIP"},{"$f":"'✏PI budget'!D33","v":0},{"$f":"'✏PI budget'!E33","v":0},{"$f":"'✏PI budget'!F33","v":" - "},{"$f":"'✏PI budget'!G33","v":0},{"$f":"'✏PI budget'!H33","v":0},{"$f":"'✏PI budget'!I33","v":0},{"$f":"'✏PI budget'!J33","v":""},{"$f":"'✏PI budget'!K33","v":1},{"$f":"'✏PI budget'!L33","v":0},{"$f":"'✏PI budget'!M33","v":37},{"$f":"'✏PI budget'!N33","v":0},{"$f":"'✏PI budget'!O33","v":0},{"$f":"'✏PI budget'!P33","v":""},{"$f":"'✏PI budget'!Q33","v":""},{"$f":"'✏PI budget'!R33","v":0},{"$f":"'✏PI budget'!S33","v":""},{"$f":"'✏PI budget'!T33","v":""},{"$f":"'✏PI budget'!U33","v":0},{"$f":"'✏PI budget'!V33","v":""},{"$f":"'✏PI budget'!W33","v":""},{"$f":"'✏PI budget'!X33","v":0},{"$f":"'✏PI budget'!Y33","v":""},{"$f":"'✏PI budget'!Z33","v":""},{"$f":"'✏PI budget'!AA33","v":0},{"$f":"'✏PI budget'!AB33","v":""},{"$f":"'✏PI budget'!AC33","v":""},{"$f":"'✏PI budget'!AD33","v":0},{"$f":"'✏PI budget'!AE33","v":""},{"$f":"'✏PI budget'!AF33","v":""},{"$f":"'✏PI budget'!AG33","v":0},{"$f":"'✏PI budget'!AH33","v":""},{"$f":"'✏PI budget'!AI33","v":""},{"$f":"'✏PI budget'!AJ33","v":0},{"$f":"'✏PI budget'!AK33","v":""},{"$f":"'✏PI budget'!AL33","v":""},{"$f":"'✏PI budget'!AM33","v":0},{"$f":"'✏PI budget'!AN33","v":""},{"$f":"'✏PI budget'!AO33","v":""},{"$f":"'✏PI budget'!AP33","v":0},{"$f":"'✏PI budget'!AQ33","v":""},{"$f":"'✏PI budget'!AR33","v":""},{"$f":"'✏PI budget'!AS33","v":0},{"$f":"'✏PI budget'!AT33","v":0},{"$f":"'✏PI budget'!AU33","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F34,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B34","v":"Salary"},{"$f":"'✏PI budget'!C34","v":"VIP"},{"$f":"'✏PI budget'!D34","v":0},{"$f":"'✏PI budget'!E34","v":0},{"$f":"'✏PI budget'!F34","v":" - "},{"$f":"'✏PI budget'!G34","v":0},{"$f":"'✏PI budget'!H34","v":0},{"$f":"'✏PI budget'!I34","v":0},{"$f":"'✏PI budget'!J34","v":""},{"$f":"'✏PI budget'!K34","v":1},{"$f":"'✏PI budget'!L34","v":0},{"$f":"'✏PI budget'!M34","v":37},{"$f":"'✏PI budget'!N34","v":0},{"$f":"'✏PI budget'!O34","v":0},{"$f":"'✏PI budget'!P34","v":""},{"$f":"'✏PI budget'!Q34","v":""},{"$f":"'✏PI budget'!R34","v":0},{"$f":"'✏PI budget'!S34","v":""},{"$f":"'✏PI budget'!T34","v":""},{"$f":"'✏PI budget'!U34","v":0},{"$f":"'✏PI budget'!V34","v":""},{"$f":"'✏PI budget'!W34","v":""},{"$f":"'✏PI budget'!X34","v":0},{"$f":"'✏PI budget'!Y34","v":""},{"$f":"'✏PI budget'!Z34","v":""},{"$f":"'✏PI budget'!AA34","v":0},{"$f":"'✏PI budget'!AB34","v":""},{"$f":"'✏PI budget'!AC34","v":""},{"$f":"'✏PI budget'!AD34","v":0},{"$f":"'✏PI budget'!AE34","v":""},{"$f":"'✏PI budget'!AF34","v":""},{"$f":"'✏PI budget'!AG34","v":0},{"$f":"'✏PI budget'!AH34","v":""},{"$f":"'✏PI budget'!AI34","v":""},{"$f":"'✏PI budget'!AJ34","v":0},{"$f":"'✏PI budget'!AK34","v":""},{"$f":"'✏PI budget'!AL34","v":""},{"$f":"'✏PI budget'!AM34","v":0},{"$f":"'✏PI budget'!AN34","v":""},{"$f":"'✏PI budget'!AO34","v":""},{"$f":"'✏PI budget'!AP34","v":0},{"$f":"'✏PI budget'!AQ34","v":""},{"$f":"'✏PI budget'!AR34","v":""},{"$f":"'✏PI budget'!AS34","v":0},{"$f":"'✏PI budget'!AT34","v":0},{"$f":"'✏PI budget'!AU34","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F35,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B35","v":"Salary"},{"$f":"'✏PI budget'!C35","v":"VIP"},{"$f":"'✏PI budget'!D35","v":0},{"$f":"'✏PI budget'!E35","v":0},{"$f":"'✏PI budget'!F35","v":" - "},{"$f":"'✏PI budget'!G35","v":0},{"$f":"'✏PI budget'!H35","v":0},{"$f":"'✏PI budget'!I35","v":0},{"$f":"'✏PI budget'!J35","v":""},{"$f":"'✏PI budget'!K35","v":1},{"$f":"'✏PI budget'!L35","v":0},{"$f":"'✏PI budget'!M35","v":37},{"$f":"'✏PI budget'!N35","v":0},{"$f":"'✏PI budget'!O35","v":0},{"$f":"'✏PI budget'!P35","v":""},{"$f":"'✏PI budget'!Q35","v":""},{"$f":"'✏PI budget'!R35","v":0},{"$f":"'✏PI budget'!S35","v":""},{"$f":"'✏PI budget'!T35","v":""},{"$f":"'✏PI budget'!U35","v":0},{"$f":"'✏PI budget'!V35","v":""},{"$f":"'✏PI budget'!W35","v":""},{"$f":"'✏PI budget'!X35","v":0},{"$f":"'✏PI budget'!Y35","v":""},{"$f":"'✏PI budget'!Z35","v":""},{"$f":"'✏PI budget'!AA35","v":0},{"$f":"'✏PI budget'!AB35","v":""},{"$f":"'✏PI budget'!AC35","v":""},{"$f":"'✏PI budget'!AD35","v":0},{"$f":"'✏PI budget'!AE35","v":""},{"$f":"'✏PI budget'!AF35","v":""},{"$f":"'✏PI budget'!AG35","v":0},{"$f":"'✏PI budget'!AH35","v":""},{"$f":"'✏PI budget'!AI35","v":""},{"$f":"'✏PI budget'!AJ35","v":0},{"$f":"'✏PI budget'!AK35","v":""},{"$f":"'✏PI budget'!AL35","v":""},{"$f":"'✏PI budget'!AM35","v":0},{"$f":"'✏PI budget'!AN35","v":""},{"$f":"'✏PI budget'!AO35","v":""},{"$f":"'✏PI budget'!AP35","v":0},{"$f":"'✏PI budget'!AQ35","v":""},{"$f":"'✏PI budget'!AR35","v":""},{"$f":"'✏PI budget'!AS35","v":0},{"$f":"'✏PI budget'!AT35","v":0},{"$f":"'✏PI budget'!AU35","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F36,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B36","v":"Salary"},{"$f":"'✏PI budget'!C36","v":"VIP"},{"$f":"'✏PI budget'!D36","v":0},{"$f":"'✏PI budget'!E36","v":0},{"$f":"'✏PI budget'!F36","v":" - "},{"$f":"'✏PI budget'!G36","v":0},{"$f":"'✏PI budget'!H36","v":0},{"$f":"'✏PI budget'!I36","v":0},{"$f":"'✏PI budget'!J36","v":""},{"$f":"'✏PI budget'!K36","v":1},{"$f":"'✏PI budget'!L36","v":0},{"$f":"'✏PI budget'!M36","v":37},{"$f":"'✏PI budget'!N36","v":0},{"$f":"'✏PI budget'!O36","v":0},{"$f":"'✏PI budget'!P36","v":""},{"$f":"'✏PI budget'!Q36","v":""},{"$f":"'✏PI budget'!R36","v":0},{"$f":"'✏PI budget'!S36","v":""},{"$f":"'✏PI budget'!T36","v":""},{"$f":"'✏PI budget'!U36","v":0},{"$f":"'✏PI budget'!V36","v":""},{"$f":"'✏PI budget'!W36","v":""},{"$f":"'✏PI budget'!X36","v":0},{"$f":"'✏PI budget'!Y36","v":""},{"$f":"'✏PI budget'!Z36","v":""},{"$f":"'✏PI budget'!AA36","v":0},{"$f":"'✏PI budget'!AB36","v":""},{"$f":"'✏PI budget'!AC36","v":""},{"$f":"'✏PI budget'!AD36","v":0},{"$f":"'✏PI budget'!AE36","v":""},{"$f":"'✏PI budget'!AF36","v":""},{"$f":"'✏PI budget'!AG36","v":0},{"$f":"'✏PI budget'!AH36","v":""},{"$f":"'✏PI budget'!AI36","v":""},{"$f":"'✏PI budget'!AJ36","v":0},{"$f":"'✏PI budget'!AK36","v":""},{"$f":"'✏PI budget'!AL36","v":""},{"$f":"'✏PI budget'!AM36","v":0},{"$f":"'✏PI budget'!AN36","v":""},{"$f":"'✏PI budget'!AO36","v":""},{"$f":"'✏PI budget'!AP36","v":0},{"$f":"'✏PI budget'!AQ36","v":""},{"$f":"'✏PI budget'!AR36","v":""},{"$f":"'✏PI budget'!AS36","v":0},{"$f":"'✏PI budget'!AT36","v":0},{"$f":"'✏PI budget'!AU36","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F37,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B37","v":"Salary"},{"$f":"'✏PI budget'!C37","v":"VIP"},{"$f":"'✏PI budget'!D37","v":0},{"$f":"'✏PI budget'!E37","v":0},{"$f":"'✏PI budget'!F37","v":" - "},{"$f":"'✏PI budget'!G37","v":0},{"$f":"'✏PI budget'!H37","v":0},{"$f":"'✏PI budget'!I37","v":0},{"$f":"'✏PI budget'!J37","v":""},{"$f":"'✏PI budget'!K37","v":1},{"$f":"'✏PI budget'!L37","v":0},{"$f":"'✏PI budget'!M37","v":37},{"$f":"'✏PI budget'!N37","v":0},{"$f":"'✏PI budget'!O37","v":0},{"$f":"'✏PI budget'!P37","v":""},{"$f":"'✏PI budget'!Q37","v":""},{"$f":"'✏PI budget'!R37","v":0},{"$f":"'✏PI budget'!S37","v":""},{"$f":"'✏PI budget'!T37","v":""},{"$f":"'✏PI budget'!U37","v":0},{"$f":"'✏PI budget'!V37","v":""},{"$f":"'✏PI budget'!W37","v":""},{"$f":"'✏PI budget'!X37","v":0},{"$f":"'✏PI budget'!Y37","v":""},{"$f":"'✏PI budget'!Z37","v":""},{"$f":"'✏PI budget'!AA37","v":0},{"$f":"'✏PI budget'!AB37","v":""},{"$f":"'✏PI budget'!AC37","v":""},{"$f":"'✏PI budget'!AD37","v":0},{"$f":"'✏PI budget'!AE37","v":""},{"$f":"'✏PI budget'!AF37","v":""},{"$f":"'✏PI budget'!AG37","v":0},{"$f":"'✏PI budget'!AH37","v":""},{"$f":"'✏PI budget'!AI37","v":""},{"$f":"'✏PI budget'!AJ37","v":0},{"$f":"'✏PI budget'!AK37","v":""},{"$f":"'✏PI budget'!AL37","v":""},{"$f":"'✏PI budget'!AM37","v":0},{"$f":"'✏PI budget'!AN37","v":""},{"$f":"'✏PI budget'!AO37","v":""},{"$f":"'✏PI budget'!AP37","v":0},{"$f":"'✏PI budget'!AQ37","v":""},{"$f":"'✏PI budget'!AR37","v":""},{"$f":"'✏PI budget'!AS37","v":0},{"$f":"'✏PI budget'!AT37","v":0},{"$f":"'✏PI budget'!AU37","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F38,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},{"$f":"M38/37","v":1},null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B38","v":"Salary"},{"$f":"'✏PI budget'!C38","v":"VIP"},{"$f":"'✏PI budget'!D38","v":0},{"$f":"'✏PI budget'!E38","v":0},{"$f":"'✏PI budget'!F38","v":" - "},{"$f":"'✏PI budget'!G38","v":0},{"$f":"'✏PI budget'!H38","v":0},{"$f":"'✏PI budget'!I38","v":0},{"$f":"'✏PI budget'!J38","v":""},{"$f":"'✏PI budget'!K38","v":1},{"$f":"'✏PI budget'!L38","v":0},{"$f":"'✏PI budget'!M38","v":37},{"$f":"'✏PI budget'!N38","v":0},{"$f":"'✏PI budget'!O38","v":0},{"$f":"'✏PI budget'!P38","v":""},{"$f":"'✏PI budget'!Q38","v":""},{"$f":"'✏PI budget'!R38","v":0},{"$f":"'✏PI budget'!S38","v":""},{"$f":"'✏PI budget'!T38","v":""},{"$f":"'✏PI budget'!U38","v":0},{"$f":"'✏PI budget'!V38","v":""},{"$f":"'✏PI budget'!W38","v":""},{"$f":"'✏PI budget'!X38","v":0},{"$f":"'✏PI budget'!Y38","v":""},{"$f":"'✏PI budget'!Z38","v":""},{"$f":"'✏PI budget'!AA38","v":0},{"$f":"'✏PI budget'!AB38","v":""},{"$f":"'✏PI budget'!AC38","v":""},{"$f":"'✏PI budget'!AD38","v":0},{"$f":"'✏PI budget'!AE38","v":""},{"$f":"'✏PI budget'!AF38","v":""},{"$f":"'✏PI budget'!AG38","v":0},{"$f":"'✏PI budget'!AH38","v":""},{"$f":"'✏PI budget'!AI38","v":""},{"$f":"'✏PI budget'!AJ38","v":0},{"$f":"'✏PI budget'!AK38","v":""},{"$f":"'✏PI budget'!AL38","v":""},{"$f":"'✏PI budget'!AM38","v":0},{"$f":"'✏PI budget'!AN38","v":""},{"$f":"'✏PI budget'!AO38","v":""},{"$f":"'✏PI budget'!AP38","v":0},{"$f":"'✏PI budget'!AQ38","v":""},{"$f":"'✏PI budget'!AR38","v":""},{"$f":"'✏PI budget'!AS38","v":0},{"$f":"'✏PI budget'!AT38","v":0},{"$f":"'✏PI budget'!AU38","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F39,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B39","v":"Salary"},{"$f":"'✏PI budget'!C39","v":"VIP"},{"$f":"'✏PI budget'!D39","v":0},{"$f":"'✏PI budget'!E39","v":0},{"$f":"'✏PI budget'!F39","v":" - "},{"$f":"'✏PI budget'!G39","v":0},{"$f":"'✏PI budget'!H39","v":0},{"$f":"'✏PI budget'!I39","v":0},{"$f":"'✏PI budget'!J39","v":""},{"$f":"'✏PI budget'!K39","v":1},{"$f":"'✏PI budget'!L39","v":0},{"$f":"'✏PI budget'!M39","v":37},{"$f":"'✏PI budget'!N39","v":0},{"$f":"'✏PI budget'!O39","v":0},{"$f":"'✏PI budget'!P39","v":""},{"$f":"'✏PI budget'!Q39","v":""},{"$f":"'✏PI budget'!R39","v":0},{"$f":"'✏PI budget'!S39","v":""},{"$f":"'✏PI budget'!T39","v":""},{"$f":"'✏PI budget'!U39","v":0},{"$f":"'✏PI budget'!V39","v":""},{"$f":"'✏PI budget'!W39","v":""},{"$f":"'✏PI budget'!X39","v":0},{"$f":"'✏PI budget'!Y39","v":""},{"$f":"'✏PI budget'!Z39","v":""},{"$f":"'✏PI budget'!AA39","v":0},{"$f":"'✏PI budget'!AB39","v":""},{"$f":"'✏PI budget'!AC39","v":""},{"$f":"'✏PI budget'!AD39","v":0},{"$f":"'✏PI budget'!AE39","v":""},{"$f":"'✏PI budget'!AF39","v":""},{"$f":"'✏PI budget'!AG39","v":0},{"$f":"'✏PI budget'!AH39","v":""},{"$f":"'✏PI budget'!AI39","v":""},{"$f":"'✏PI budget'!AJ39","v":0},{"$f":"'✏PI budget'!AK39","v":""},{"$f":"'✏PI budget'!AL39","v":""},{"$f":"'✏PI budget'!AM39","v":0},{"$f":"'✏PI budget'!AN39","v":""},{"$f":"'✏PI budget'!AO39","v":""},{"$f":"'✏PI budget'!AP39","v":0},{"$f":"'✏PI budget'!AQ39","v":""},{"$f":"'✏PI budget'!AR39","v":""},{"$f":"'✏PI budget'!AS39","v":0},{"$f":"'✏PI budget'!AT39","v":0},{"$f":"'✏PI budget'!AU39","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F40,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B40","v":"Salary"},{"$f":"'✏PI budget'!C40","v":"VIP"},{"$f":"'✏PI budget'!D40","v":0},{"$f":"'✏PI budget'!E40","v":0},{"$f":"'✏PI budget'!F40","v":" - "},{"$f":"'✏PI budget'!G40","v":0},{"$f":"'✏PI budget'!H40","v":0},{"$f":"'✏PI budget'!I40","v":0},{"$f":"'✏PI budget'!J40","v":""},{"$f":"'✏PI budget'!K40","v":1},{"$f":"'✏PI budget'!L40","v":0},{"$f":"'✏PI budget'!M40","v":37},{"$f":"'✏PI budget'!N40","v":0},{"$f":"'✏PI budget'!O40","v":0},{"$f":"'✏PI budget'!P40","v":""},{"$f":"'✏PI budget'!Q40","v":""},{"$f":"'✏PI budget'!R40","v":0},{"$f":"'✏PI budget'!S40","v":""},{"$f":"'✏PI budget'!T40","v":""},{"$f":"'✏PI budget'!U40","v":0},{"$f":"'✏PI budget'!V40","v":""},{"$f":"'✏PI budget'!W40","v":""},{"$f":"'✏PI budget'!X40","v":0},{"$f":"'✏PI budget'!Y40","v":""},{"$f":"'✏PI budget'!Z40","v":""},{"$f":"'✏PI budget'!AA40","v":0},{"$f":"'✏PI budget'!AB40","v":""},{"$f":"'✏PI budget'!AC40","v":""},{"$f":"'✏PI budget'!AD40","v":0},{"$f":"'✏PI budget'!AE40","v":""},{"$f":"'✏PI budget'!AF40","v":""},{"$f":"'✏PI budget'!AG40","v":0},{"$f":"'✏PI budget'!AH40","v":""},{"$f":"'✏PI budget'!AI40","v":""},{"$f":"'✏PI budget'!AJ40","v":0},{"$f":"'✏PI budget'!AK40","v":""},{"$f":"'✏PI budget'!AL40","v":""},{"$f":"'✏PI budget'!AM40","v":0},{"$f":"'✏PI budget'!AN40","v":""},{"$f":"'✏PI budget'!AO40","v":""},{"$f":"'✏PI budget'!AP40","v":0},{"$f":"'✏PI budget'!AQ40","v":""},{"$f":"'✏PI budget'!AR40","v":""},{"$f":"'✏PI budget'!AS40","v":0},{"$f":"'✏PI budget'!AT40","v":0},{"$f":"'✏PI budget'!AU40","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F41,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B41","v":"Salary"},{"$f":"'✏PI budget'!C41","v":"VIP"},{"$f":"'✏PI budget'!D41","v":0},{"$f":"'✏PI budget'!E41","v":0},{"$f":"'✏PI budget'!F41","v":" - "},{"$f":"'✏PI budget'!G41","v":0},{"$f":"'✏PI budget'!H41","v":0},{"$f":"'✏PI budget'!I41","v":0},{"$f":"'✏PI budget'!J41","v":""},{"$f":"'✏PI budget'!K41","v":1},{"$f":"'✏PI budget'!L41","v":0},{"$f":"'✏PI budget'!M41","v":37},{"$f":"'✏PI budget'!N41","v":0},{"$f":"'✏PI budget'!O41","v":0},{"$f":"'✏PI budget'!P41","v":""},{"$f":"'✏PI budget'!Q41","v":""},{"$f":"'✏PI budget'!R41","v":0},{"$f":"'✏PI budget'!S41","v":""},{"$f":"'✏PI budget'!T41","v":""},{"$f":"'✏PI budget'!U41","v":0},{"$f":"'✏PI budget'!V41","v":""},{"$f":"'✏PI budget'!W41","v":""},{"$f":"'✏PI budget'!X41","v":0},{"$f":"'✏PI budget'!Y41","v":""},{"$f":"'✏PI budget'!Z41","v":""},{"$f":"'✏PI budget'!AA41","v":0},{"$f":"'✏PI budget'!AB41","v":""},{"$f":"'✏PI budget'!AC41","v":""},{"$f":"'✏PI budget'!AD41","v":0},{"$f":"'✏PI budget'!AE41","v":""},{"$f":"'✏PI budget'!AF41","v":""},{"$f":"'✏PI budget'!AG41","v":0},{"$f":"'✏PI budget'!AH41","v":""},{"$f":"'✏PI budget'!AI41","v":""},{"$f":"'✏PI budget'!AJ41","v":0},{"$f":"'✏PI budget'!AK41","v":""},{"$f":"'✏PI budget'!AL41","v":""},{"$f":"'✏PI budget'!AM41","v":0},{"$f":"'✏PI budget'!AN41","v":""},{"$f":"'✏PI budget'!AO41","v":""},{"$f":"'✏PI budget'!AP41","v":0},{"$f":"'✏PI budget'!AQ41","v":""},{"$f":"'✏PI budget'!AR41","v":""},{"$f":"'✏PI budget'!AS41","v":0},{"$f":"'✏PI budget'!AT41","v":0},{"$f":"'✏PI budget'!AU41","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F42,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B42","v":"Salary"},{"$f":"'✏PI budget'!C42","v":"VIP"},{"$f":"'✏PI budget'!D42","v":0},{"$f":"'✏PI budget'!E42","v":0},{"$f":"'✏PI budget'!F42","v":" - "},{"$f":"'✏PI budget'!G42","v":0},{"$f":"'✏PI budget'!H42","v":0},{"$f":"'✏PI budget'!I42","v":0},{"$f":"'✏PI budget'!J42","v":""},{"$f":"'✏PI budget'!K42","v":1},{"$f":"'✏PI budget'!L42","v":0},{"$f":"'✏PI budget'!M42","v":37},{"$f":"'✏PI budget'!N42","v":0},{"$f":"'✏PI budget'!O42","v":0},{"$f":"'✏PI budget'!P42","v":""},{"$f":"'✏PI budget'!Q42","v":""},{"$f":"'✏PI budget'!R42","v":0},{"$f":"'✏PI budget'!S42","v":""},{"$f":"'✏PI budget'!T42","v":""},{"$f":"'✏PI budget'!U42","v":0},{"$f":"'✏PI budget'!V42","v":""},{"$f":"'✏PI budget'!W42","v":""},{"$f":"'✏PI budget'!X42","v":0},{"$f":"'✏PI budget'!Y42","v":""},{"$f":"'✏PI budget'!Z42","v":""},{"$f":"'✏PI budget'!AA42","v":0},{"$f":"'✏PI budget'!AB42","v":""},{"$f":"'✏PI budget'!AC42","v":""},{"$f":"'✏PI budget'!AD42","v":0},{"$f":"'✏PI budget'!AE42","v":""},{"$f":"'✏PI budget'!AF42","v":""},{"$f":"'✏PI budget'!AG42","v":0},{"$f":"'✏PI budget'!AH42","v":""},{"$f":"'✏PI budget'!AI42","v":""},{"$f":"'✏PI budget'!AJ42","v":0},{"$f":"'✏PI budget'!AK42","v":""},{"$f":"'✏PI budget'!AL42","v":""},{"$f":"'✏PI budget'!AM42","v":0},{"$f":"'✏PI budget'!AN42","v":""},{"$f":"'✏PI budget'!AO42","v":""},{"$f":"'✏PI budget'!AP42","v":0},{"$f":"'✏PI budget'!AQ42","v":""},{"$f":"'✏PI budget'!AR42","v":""},{"$f":"'✏PI budget'!AS42","v":0},{"$f":"'✏PI budget'!AT42","v":0},{"$f":"'✏PI budget'!AU42","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F43,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B43","v":"Salary"},{"$f":"'✏PI budget'!C43","v":"VIP"},{"$f":"'✏PI budget'!D43","v":0},{"$f":"'✏PI budget'!E43","v":0},{"$f":"'✏PI budget'!F43","v":" - "},{"$f":"'✏PI budget'!G43","v":0},{"$f":"'✏PI budget'!H43","v":0},{"$f":"'✏PI budget'!I43","v":0},{"$f":"'✏PI budget'!J43","v":""},{"$f":"'✏PI budget'!K43","v":1},{"$f":"'✏PI budget'!L43","v":0},{"$f":"'✏PI budget'!M43","v":37},{"$f":"'✏PI budget'!N43","v":0},{"$f":"'✏PI budget'!O43","v":0},{"$f":"'✏PI budget'!P43","v":""},{"$f":"'✏PI budget'!Q43","v":""},{"$f":"'✏PI budget'!R43","v":0},{"$f":"'✏PI budget'!S43","v":""},{"$f":"'✏PI budget'!T43","v":""},{"$f":"'✏PI budget'!U43","v":0},{"$f":"'✏PI budget'!V43","v":""},{"$f":"'✏PI budget'!W43","v":""},{"$f":"'✏PI budget'!X43","v":0},{"$f":"'✏PI budget'!Y43","v":""},{"$f":"'✏PI budget'!Z43","v":""},{"$f":"'✏PI budget'!AA43","v":0},{"$f":"'✏PI budget'!AB43","v":""},{"$f":"'✏PI budget'!AC43","v":""},{"$f":"'✏PI budget'!AD43","v":0},{"$f":"'✏PI budget'!AE43","v":""},{"$f":"'✏PI budget'!AF43","v":""},{"$f":"'✏PI budget'!AG43","v":0},{"$f":"'✏PI budget'!AH43","v":""},{"$f":"'✏PI budget'!AI43","v":""},{"$f":"'✏PI budget'!AJ43","v":0},{"$f":"'✏PI budget'!AK43","v":""},{"$f":"'✏PI budget'!AL43","v":""},{"$f":"'✏PI budget'!AM43","v":0},{"$f":"'✏PI budget'!AN43","v":""},{"$f":"'✏PI budget'!AO43","v":""},{"$f":"'✏PI budget'!AP43","v":0},{"$f":"'✏PI budget'!AQ43","v":""},{"$f":"'✏PI budget'!AR43","v":""},{"$f":"'✏PI budget'!AS43","v":0},{"$f":"'✏PI budget'!AT43","v":0},{"$f":"'✏PI budget'!AU43","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F44,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B44","v":"Salary"},{"$f":"'✏PI budget'!C44","v":"VIP"},{"$f":"'✏PI budget'!D44","v":0},{"$f":"'✏PI budget'!E44","v":0},{"$f":"'✏PI budget'!F44","v":" - "},{"$f":"'✏PI budget'!G44","v":0},{"$f":"'✏PI budget'!H44","v":0},{"$f":"'✏PI budget'!I44","v":0},{"$f":"'✏PI budget'!J44","v":""},{"$f":"'✏PI budget'!K44","v":1},{"$f":"'✏PI budget'!L44","v":0},{"$f":"'✏PI budget'!M44","v":37},{"$f":"'✏PI budget'!N44","v":0},{"$f":"'✏PI budget'!O44","v":0},{"$f":"'✏PI budget'!P44","v":""},{"$f":"'✏PI budget'!Q44","v":""},{"$f":"'✏PI budget'!R44","v":0},{"$f":"'✏PI budget'!S44","v":""},{"$f":"'✏PI budget'!T44","v":""},{"$f":"'✏PI budget'!U44","v":0},{"$f":"'✏PI budget'!V44","v":""},{"$f":"'✏PI budget'!W44","v":""},{"$f":"'✏PI budget'!X44","v":0},{"$f":"'✏PI budget'!Y44","v":""},{"$f":"'✏PI budget'!Z44","v":""},{"$f":"'✏PI budget'!AA44","v":0},{"$f":"'✏PI budget'!AB44","v":""},{"$f":"'✏PI budget'!AC44","v":""},{"$f":"'✏PI budget'!AD44","v":0},{"$f":"'✏PI budget'!AE44","v":""},{"$f":"'✏PI budget'!AF44","v":""},{"$f":"'✏PI budget'!AG44","v":0},{"$f":"'✏PI budget'!AH44","v":""},{"$f":"'✏PI budget'!AI44","v":""},{"$f":"'✏PI budget'!AJ44","v":0},{"$f":"'✏PI budget'!AK44","v":""},{"$f":"'✏PI budget'!AL44","v":""},{"$f":"'✏PI budget'!AM44","v":0},{"$f":"'✏PI budget'!AN44","v":""},{"$f":"'✏PI budget'!AO44","v":""},{"$f":"'✏PI budget'!AP44","v":0},{"$f":"'✏PI budget'!AQ44","v":""},{"$f":"'✏PI budget'!AR44","v":""},{"$f":"'✏PI budget'!AS44","v":0},{"$f":"'✏PI budget'!AT44","v":0},{"$f":"'✏PI budget'!AU44","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F45,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B45","v":"Salary"},{"$f":"'✏PI budget'!C45","v":"VIP"},{"$f":"'✏PI budget'!D45","v":0},{"$f":"'✏PI budget'!E45","v":0},{"$f":"'✏PI budget'!F45","v":" - "},{"$f":"'✏PI budget'!G45","v":0},{"$f":"'✏PI budget'!H45","v":0},{"$f":"'✏PI budget'!I45","v":0},{"$f":"'✏PI budget'!J45","v":""},{"$f":"'✏PI budget'!K45","v":1},{"$f":"'✏PI budget'!L45","v":0},{"$f":"'✏PI budget'!M45","v":37},{"$f":"'✏PI budget'!N45","v":0},{"$f":"'✏PI budget'!O45","v":0},{"$f":"'✏PI budget'!P45","v":""},{"$f":"'✏PI budget'!Q45","v":""},{"$f":"'✏PI budget'!R45","v":0},{"$f":"'✏PI budget'!S45","v":""},{"$f":"'✏PI budget'!T45","v":""},{"$f":"'✏PI budget'!U45","v":0},{"$f":"'✏PI budget'!V45","v":""},{"$f":"'✏PI budget'!W45","v":""},{"$f":"'✏PI budget'!X45","v":0},{"$f":"'✏PI budget'!Y45","v":""},{"$f":"'✏PI budget'!Z45","v":""},{"$f":"'✏PI budget'!AA45","v":0},{"$f":"'✏PI budget'!AB45","v":""},{"$f":"'✏PI budget'!AC45","v":""},{"$f":"'✏PI budget'!AD45","v":0},{"$f":"'✏PI budget'!AE45","v":""},{"$f":"'✏PI budget'!AF45","v":""},{"$f":"'✏PI budget'!AG45","v":0},{"$f":"'✏PI budget'!AH45","v":""},{"$f":"'✏PI budget'!AI45","v":""},{"$f":"'✏PI budget'!AJ45","v":0},{"$f":"'✏PI budget'!AK45","v":""},{"$f":"'✏PI budget'!AL45","v":""},{"$f":"'✏PI budget'!AM45","v":0},{"$f":"'✏PI budget'!AN45","v":""},{"$f":"'✏PI budget'!AO45","v":""},{"$f":"'✏PI budget'!AP45","v":0},{"$f":"'✏PI budget'!AQ45","v":""},{"$f":"'✏PI budget'!AR45","v":""},{"$f":"'✏PI budget'!AS45","v":0},{"$f":"'✏PI budget'!AT45","v":0},{"$f":"'✏PI budget'!AU45","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F46,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B46","v":"Salary"},{"$f":"'✏PI budget'!C46","v":"VIP"},{"$f":"'✏PI budget'!D46","v":0},{"$f":"'✏PI budget'!E46","v":0},{"$f":"'✏PI budget'!F46","v":" - "},{"$f":"'✏PI budget'!G46","v":0},{"$f":"'✏PI budget'!H46","v":0},{"$f":"'✏PI budget'!I46","v":0},{"$f":"'✏PI budget'!J46","v":""},{"$f":"'✏PI budget'!K46","v":1},{"$f":"'✏PI budget'!L46","v":0},{"$f":"'✏PI budget'!M46","v":37},{"$f":"'✏PI budget'!N46","v":0},{"$f":"'✏PI budget'!O46","v":0},{"$f":"'✏PI budget'!P46","v":""},{"$f":"'✏PI budget'!Q46","v":""},{"$f":"'✏PI budget'!R46","v":0},{"$f":"'✏PI budget'!S46","v":""},{"$f":"'✏PI budget'!T46","v":""},{"$f":"'✏PI budget'!U46","v":0},{"$f":"'✏PI budget'!V46","v":""},{"$f":"'✏PI budget'!W46","v":""},{"$f":"'✏PI budget'!X46","v":0},{"$f":"'✏PI budget'!Y46","v":""},{"$f":"'✏PI budget'!Z46","v":""},{"$f":"'✏PI budget'!AA46","v":0},{"$f":"'✏PI budget'!AB46","v":""},{"$f":"'✏PI budget'!AC46","v":""},{"$f":"'✏PI budget'!AD46","v":0},{"$f":"'✏PI budget'!AE46","v":""},{"$f":"'✏PI budget'!AF46","v":""},{"$f":"'✏PI budget'!AG46","v":0},{"$f":"'✏PI budget'!AH46","v":""},{"$f":"'✏PI budget'!AI46","v":""},{"$f":"'✏PI budget'!AJ46","v":0},{"$f":"'✏PI budget'!AK46","v":""},{"$f":"'✏PI budget'!AL46","v":""},{"$f":"'✏PI budget'!AM46","v":0},{"$f":"'✏PI budget'!AN46","v":""},{"$f":"'✏PI budget'!AO46","v":""},{"$f":"'✏PI budget'!AP46","v":0},{"$f":"'✏PI budget'!AQ46","v":""},{"$f":"'✏PI budget'!AR46","v":""},{"$f":"'✏PI budget'!AS46","v":0},{"$f":"'✏PI budget'!AT46","v":0},{"$f":"'✏PI budget'!AU46","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F47,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B47","v":"Salary"},{"$f":"'✏PI budget'!C47","v":"VIP"},{"$f":"'✏PI budget'!D47","v":0},{"$f":"'✏PI budget'!E47","v":0},{"$f":"'✏PI budget'!F47","v":" - "},{"$f":"'✏PI budget'!G47","v":0},{"$f":"'✏PI budget'!H47","v":0},{"$f":"'✏PI budget'!I47","v":0},{"$f":"'✏PI budget'!J47","v":""},{"$f":"'✏PI budget'!K47","v":1},{"$f":"'✏PI budget'!L47","v":0},{"$f":"'✏PI budget'!M47","v":37},{"$f":"'✏PI budget'!N47","v":0},{"$f":"'✏PI budget'!O47","v":0},{"$f":"'✏PI budget'!P47","v":""},{"$f":"'✏PI budget'!Q47","v":""},{"$f":"'✏PI budget'!R47","v":0},{"$f":"'✏PI budget'!S47","v":""},{"$f":"'✏PI budget'!T47","v":""},{"$f":"'✏PI budget'!U47","v":0},{"$f":"'✏PI budget'!V47","v":""},{"$f":"'✏PI budget'!W47","v":""},{"$f":"'✏PI budget'!X47","v":0},{"$f":"'✏PI budget'!Y47","v":""},{"$f":"'✏PI budget'!Z47","v":""},{"$f":"'✏PI budget'!AA47","v":0},{"$f":"'✏PI budget'!AB47","v":""},{"$f":"'✏PI budget'!AC47","v":""},{"$f":"'✏PI budget'!AD47","v":0},{"$f":"'✏PI budget'!AE47","v":""},{"$f":"'✏PI budget'!AF47","v":""},{"$f":"'✏PI budget'!AG47","v":0},{"$f":"'✏PI budget'!AH47","v":""},{"$f":"'✏PI budget'!AI47","v":""},{"$f":"'✏PI budget'!AJ47","v":0},{"$f":"'✏PI budget'!AK47","v":""},{"$f":"'✏PI budget'!AL47","v":""},{"$f":"'✏PI budget'!AM47","v":0},{"$f":"'✏PI budget'!AN47","v":""},{"$f":"'✏PI budget'!AO47","v":""},{"$f":"'✏PI budget'!AP47","v":0},{"$f":"'✏PI budget'!AQ47","v":""},{"$f":"'✏PI budget'!AR47","v":""},{"$f":"'✏PI budget'!AS47","v":0},{"$f":"'✏PI budget'!AT47","v":0},{"$f":"'✏PI budget'!AU47","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F48,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B48","v":"Salary"},{"$f":"'✏PI budget'!C48","v":"VIP"},{"$f":"'✏PI budget'!D48","v":0},{"$f":"'✏PI budget'!E48","v":0},{"$f":"'✏PI budget'!F48","v":" - "},{"$f":"'✏PI budget'!G48","v":0},{"$f":"'✏PI budget'!H48","v":0},{"$f":"'✏PI budget'!I48","v":0},{"$f":"'✏PI budget'!J48","v":""},{"$f":"'✏PI budget'!K48","v":1},{"$f":"'✏PI budget'!L48","v":0},{"$f":"'✏PI budget'!M48","v":37},{"$f":"'✏PI budget'!N48","v":0},{"$f":"'✏PI budget'!O48","v":0},{"$f":"'✏PI budget'!P48","v":""},{"$f":"'✏PI budget'!Q48","v":""},{"$f":"'✏PI budget'!R48","v":0},{"$f":"'✏PI budget'!S48","v":""},{"$f":"'✏PI budget'!T48","v":""},{"$f":"'✏PI budget'!U48","v":0},{"$f":"'✏PI budget'!V48","v":""},{"$f":"'✏PI budget'!W48","v":""},{"$f":"'✏PI budget'!X48","v":0},{"$f":"'✏PI budget'!Y48","v":""},{"$f":"'✏PI budget'!Z48","v":""},{"$f":"'✏PI budget'!AA48","v":0},{"$f":"'✏PI budget'!AB48","v":""},{"$f":"'✏PI budget'!AC48","v":""},{"$f":"'✏PI budget'!AD48","v":0},{"$f":"'✏PI budget'!AE48","v":""},{"$f":"'✏PI budget'!AF48","v":""},{"$f":"'✏PI budget'!AG48","v":0},{"$f":"'✏PI budget'!AH48","v":""},{"$f":"'✏PI budget'!AI48","v":""},{"$f":"'✏PI budget'!AJ48","v":0},{"$f":"'✏PI budget'!AK48","v":""},{"$f":"'✏PI budget'!AL48","v":""},{"$f":"'✏PI budget'!AM48","v":0},{"$f":"'✏PI budget'!AN48","v":""},{"$f":"'✏PI budget'!AO48","v":""},{"$f":"'✏PI budget'!AP48","v":0},{"$f":"'✏PI budget'!AQ48","v":""},{"$f":"'✏PI budget'!AR48","v":""},{"$f":"'✏PI budget'!AS48","v":0},{"$f":"'✏PI budget'!AT48","v":0},{"$f":"'✏PI budget'!AU48","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F49,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B49","v":"Salary"},{"$f":"'✏PI budget'!C49","v":"VIP"},{"$f":"'✏PI budget'!D49","v":0},{"$f":"'✏PI budget'!E49","v":0},{"$f":"'✏PI budget'!F49","v":" - "},{"$f":"'✏PI budget'!G49","v":0},{"$f":"'✏PI budget'!H49","v":0},{"$f":"'✏PI budget'!I49","v":0},{"$f":"'✏PI budget'!J49","v":""},{"$f":"'✏PI budget'!K49","v":1},{"$f":"'✏PI budget'!L49","v":0},{"$f":"'✏PI budget'!M49","v":37},{"$f":"'✏PI budget'!N49","v":0},{"$f":"'✏PI budget'!O49","v":0},{"$f":"'✏PI budget'!P49","v":""},{"$f":"'✏PI budget'!Q49","v":""},{"$f":"'✏PI budget'!R49","v":0},{"$f":"'✏PI budget'!S49","v":""},{"$f":"'✏PI budget'!T49","v":""},{"$f":"'✏PI budget'!U49","v":0},{"$f":"'✏PI budget'!V49","v":""},{"$f":"'✏PI budget'!W49","v":""},{"$f":"'✏PI budget'!X49","v":0},{"$f":"'✏PI budget'!Y49","v":""},{"$f":"'✏PI budget'!Z49","v":""},{"$f":"'✏PI budget'!AA49","v":0},{"$f":"'✏PI budget'!AB49","v":""},{"$f":"'✏PI budget'!AC49","v":""},{"$f":"'✏PI budget'!AD49","v":0},{"$f":"'✏PI budget'!AE49","v":""},{"$f":"'✏PI budget'!AF49","v":""},{"$f":"'✏PI budget'!AG49","v":0},{"$f":"'✏PI budget'!AH49","v":""},{"$f":"'✏PI budget'!AI49","v":""},{"$f":"'✏PI budget'!AJ49","v":0},{"$f":"'✏PI budget'!AK49","v":""},{"$f":"'✏PI budget'!AL49","v":""},{"$f":"'✏PI budget'!AM49","v":0},{"$f":"'✏PI budget'!AN49","v":""},{"$f":"'✏PI budget'!AO49","v":""},{"$f":"'✏PI budget'!AP49","v":0},{"$f":"'✏PI budget'!AQ49","v":""},{"$f":"'✏PI budget'!AR49","v":""},{"$f":"'✏PI budget'!AS49","v":0},{"$f":"'✏PI budget'!AT49","v":0},{"$f":"'✏PI budget'!AU49","v":0},{"$f":"$G$5","v":"PI Organisation"},0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F50,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B50","v":"Salary"},{"$f":"'✏PI budget'!C50","v":"VIP"},{"$f":"'✏PI budget'!D50","v":0},{"$f":"'✏PI budget'!E50","v":0},{"$f":"'✏PI budget'!F50","v":" - "},{"$f":"'✏PI budget'!G50","v":0},{"$f":"'✏PI budget'!H50","v":0},{"$f":"'✏PI budget'!I50","v":0},{"$f":"'✏PI budget'!J50","v":""},{"$f":"'✏PI budget'!K50","v":1},{"$f":"'✏PI budget'!L50","v":0},{"$f":"'✏PI budget'!M50","v":37},{"$f":"'✏PI budget'!N50","v":0},{"$f":"'✏PI budget'!O50","v":0},{"$f":"'✏PI budget'!P50","v":""},{"$f":"'✏PI budget'!Q50","v":""},{"$f":"'✏PI budget'!R50","v":0},{"$f":"'✏PI budget'!S50","v":""},{"$f":"'✏PI budget'!T50","v":""},{"$f":"'✏PI budget'!U50","v":0},{"$f":"'✏PI budget'!V50","v":""},{"$f":"'✏PI budget'!W50","v":""},{"$f":"'✏PI budget'!X50","v":0},{"$f":"'✏PI budget'!Y50","v":""},{"$f":"'✏PI budget'!Z50","v":""},{"$f":"'✏PI budget'!AA50","v":0},{"$f":"'✏PI budget'!AB50","v":""},{"$f":"'✏PI budget'!AC50","v":""},{"$f":"'✏PI budget'!AD50","v":0},{"$f":"'✏PI budget'!AE50","v":""},{"$f":"'✏PI budget'!AF50","v":""},{"$f":"'✏PI budget'!AG50","v":0},{"$f":"'✏PI budget'!AH50","v":""},{"$f":"'✏PI budget'!AI50","v":""},{"$f":"'✏PI budget'!AJ50","v":0},{"$f":"'✏PI budget'!AK50","v":""},{"$f":"'✏PI budget'!AL50","v":""},{"$f":"'✏PI budget'!AM50","v":0},{"$f":"'✏PI budget'!AN50","v":""},{"$f":"'✏PI budget'!AO50","v":""},{"$f":"'✏PI budget'!AP50","v":0},{"$f":"'✏PI budget'!AQ50","v":""},{"$f":"'✏PI budget'!AR50","v":""},{"$f":"'✏PI budget'!AS50","v":0},{"$f":"'✏PI budget'!AT50","v":0},{"$f":"'✏PI budget'!AU50","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F51,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B51","v":"Salary"},{"$f":"'✏PI budget'!C51","v":"VIP"},{"$f":"'✏PI budget'!D51","v":0},{"$f":"'✏PI budget'!E51","v":0},{"$f":"'✏PI budget'!F51","v":" - "},{"$f":"'✏PI budget'!G51","v":0},{"$f":"'✏PI budget'!H51","v":0},{"$f":"'✏PI budget'!I51","v":0},{"$f":"'✏PI budget'!J51","v":""},{"$f":"'✏PI budget'!K51","v":1},{"$f":"'✏PI budget'!L51","v":0},{"$f":"'✏PI budget'!M51","v":37},{"$f":"'✏PI budget'!N51","v":0},{"$f":"'✏PI budget'!O51","v":0},{"$f":"'✏PI budget'!P51","v":""},{"$f":"'✏PI budget'!Q51","v":""},{"$f":"'✏PI budget'!R51","v":0},{"$f":"'✏PI budget'!S51","v":""},{"$f":"'✏PI budget'!T51","v":""},{"$f":"'✏PI budget'!U51","v":0},{"$f":"'✏PI budget'!V51","v":""},{"$f":"'✏PI budget'!W51","v":""},{"$f":"'✏PI budget'!X51","v":0},{"$f":"'✏PI budget'!Y51","v":""},{"$f":"'✏PI budget'!Z51","v":""},{"$f":"'✏PI budget'!AA51","v":0},{"$f":"'✏PI budget'!AB51","v":""},{"$f":"'✏PI budget'!AC51","v":""},{"$f":"'✏PI budget'!AD51","v":0},{"$f":"'✏PI budget'!AE51","v":""},{"$f":"'✏PI budget'!AF51","v":""},{"$f":"'✏PI budget'!AG51","v":0},{"$f":"'✏PI budget'!AH51","v":""},{"$f":"'✏PI budget'!AI51","v":""},{"$f":"'✏PI budget'!AJ51","v":0},{"$f":"'✏PI budget'!AK51","v":""},{"$f":"'✏PI budget'!AL51","v":""},{"$f":"'✏PI budget'!AM51","v":0},{"$f":"'✏PI budget'!AN51","v":""},{"$f":"'✏PI budget'!AO51","v":""},{"$f":"'✏PI budget'!AP51","v":0},{"$f":"'✏PI budget'!AQ51","v":""},{"$f":"'✏PI budget'!AR51","v":""},{"$f":"'✏PI budget'!AS51","v":0},{"$f":"'✏PI budget'!AT51","v":0},{"$f":"'✏PI budget'!AU51","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F52,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B52","v":"Salary"},{"$f":"'✏PI budget'!C52","v":"VIP"},{"$f":"'✏PI budget'!D52","v":0},{"$f":"'✏PI budget'!E52","v":0},{"$f":"'✏PI budget'!F52","v":" - "},{"$f":"'✏PI budget'!G52","v":0},{"$f":"'✏PI budget'!H52","v":0},{"$f":"'✏PI budget'!I52","v":0},{"$f":"'✏PI budget'!J52","v":""},{"$f":"'✏PI budget'!K52","v":1},{"$f":"'✏PI budget'!L52","v":0},{"$f":"'✏PI budget'!M52","v":37},{"$f":"'✏PI budget'!N52","v":0},{"$f":"'✏PI budget'!O52","v":0},{"$f":"'✏PI budget'!P52","v":""},{"$f":"'✏PI budget'!Q52","v":""},{"$f":"'✏PI budget'!R52","v":0},{"$f":"'✏PI budget'!S52","v":""},{"$f":"'✏PI budget'!T52","v":""},{"$f":"'✏PI budget'!U52","v":0},{"$f":"'✏PI budget'!V52","v":""},{"$f":"'✏PI budget'!W52","v":""},{"$f":"'✏PI budget'!X52","v":0},{"$f":"'✏PI budget'!Y52","v":""},{"$f":"'✏PI budget'!Z52","v":""},{"$f":"'✏PI budget'!AA52","v":0},{"$f":"'✏PI budget'!AB52","v":""},{"$f":"'✏PI budget'!AC52","v":""},{"$f":"'✏PI budget'!AD52","v":0},{"$f":"'✏PI budget'!AE52","v":""},{"$f":"'✏PI budget'!AF52","v":""},{"$f":"'✏PI budget'!AG52","v":0},{"$f":"'✏PI budget'!AH52","v":""},{"$f":"'✏PI budget'!AI52","v":""},{"$f":"'✏PI budget'!AJ52","v":0},{"$f":"'✏PI budget'!AK52","v":""},{"$f":"'✏PI budget'!AL52","v":""},{"$f":"'✏PI budget'!AM52","v":0},{"$f":"'✏PI budget'!AN52","v":""},{"$f":"'✏PI budget'!AO52","v":""},{"$f":"'✏PI budget'!AP52","v":0},{"$f":"'✏PI budget'!AQ52","v":""},{"$f":"'✏PI budget'!AR52","v":""},{"$f":"'✏PI budget'!AS52","v":0},{"$f":"'✏PI budget'!AT52","v":0},{"$f":"'✏PI budget'!AU52","v":0},"PI Organisation",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F53,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B53","v":"Salary"},{"$f":"'✏PI budget'!C53","v":"VIP"},{"$f":"'✏PI budget'!D53","v":0},{"$f":"'✏PI budget'!E53","v":0},{"$f":"'✏PI budget'!F53","v":" - "},{"$f":"'✏PI budget'!G53","v":0},{"$f":"'✏PI budget'!H53","v":0},{"$f":"'✏PI budget'!I53","v":0},{"$f":"'✏PI budget'!J53","v":""},{"$f":"'✏PI budget'!K53","v":1},{"$f":"'✏PI budget'!L53","v":0},{"$f":"'✏PI budget'!M53","v":37},{"$f":"'✏PI budget'!N53","v":0},{"$f":"'✏PI budget'!O53","v":0},{"$f":"'✏PI budget'!P53","v":""},{"$f":"'✏PI budget'!Q53","v":""},{"$f":"'✏PI budget'!R53","v":0},{"$f":"'✏PI budget'!S53","v":""},{"$f":"'✏PI budget'!T53","v":""},{"$f":"'✏PI budget'!U53","v":0},{"$f":"'✏PI budget'!V53","v":""},{"$f":"'✏PI budget'!W53","v":""},{"$f":"'✏PI budget'!X53","v":0},{"$f":"'✏PI budget'!Y53","v":""},{"$f":"'✏PI budget'!Z53","v":""},{"$f":"'✏PI budget'!AA53","v":0},{"$f":"'✏PI budget'!AB53","v":""},{"$f":"'✏PI budget'!AC53","v":""},{"$f":"'✏PI budget'!AD53","v":0},{"$f":"'✏PI budget'!AE53","v":""},{"$f":"'✏PI budget'!AF53","v":""},{"$f":"'✏PI budget'!AG53","v":0},{"$f":"'✏PI budget'!AH53","v":""},{"$f":"'✏PI budget'!AI53","v":""},{"$f":"'✏PI budget'!AJ53","v":0},{"$f":"'✏PI budget'!AK53","v":""},{"$f":"'✏PI budget'!AL53","v":""},{"$f":"'✏PI budget'!AM53","v":0},{"$f":"'✏PI budget'!AN53","v":""},{"$f":"'✏PI budget'!AO53","v":""},{"$f":"'✏PI budget'!AP53","v":0},{"$f":"'✏PI budget'!AQ53","v":""},{"$f":"'✏PI budget'!AR53","v":""},{"$f":"'✏PI budget'!AS53","v":0},{"$f":"'✏PI budget'!AT53","v":0},{"$f":"'✏PI budget'!AU53","v":0},"PI Organisation",0]
[null,null,null,null,"A",null,null,null,null,null,null,null,"Sum of VIP",null,{"$f":"SUM(O21:O53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'✏PI budget'!B54","v":0},{"$f":"'✏PI budget'!C54","v":0},{"$f":"'✏PI budget'!D54","v":0},{"$f":"'✏PI budget'!E54","v":"A"},{"$f":"'✏PI budget'!F54","v":0},{"$f":"'✏PI budget'!G54","v":0},{"$f":"'✏PI budget'!H54","v":0},{"$f":"'✏PI budget'!I54","v":0},{"$f":"'✏PI budget'!J54","v":0},{"$f":"'✏PI budget'!K54","v":0},{"$f":"'✏PI budget'!L54","v":0},{"$f":"'✏PI budget'!M54","v":"Sum of VIP"},{"$f":"'✏PI budget'!N54","v":0},{"$f":"'✏PI budget'!O54","v":0},{"$f":"'✏PI budget'!P54","v":0},{"$f":"'✏PI budget'!Q54","v":0},{"$f":"'✏PI budget'!R54","v":0},{"$f":"'✏PI budget'!S54","v":0},{"$f":"'✏PI budget'!T54","v":0},{"$f":"'✏PI budget'!U54","v":0},{"$f":"'✏PI budget'!V54","v":0},{"$f":"'✏PI budget'!W54","v":0},{"$f":"'✏PI budget'!X54","v":0},{"$f":"'✏PI budget'!Y54","v":0},{"$f":"'✏PI budget'!Z54","v":0},{"$f":"'✏PI budget'!AA54","v":0},{"$f":"'✏PI budget'!AB54","v":0},{"$f":"'✏PI budget'!AC54","v":0},{"$f":"'✏PI budget'!AD54","v":0},{"$f":"'✏PI budget'!AE54","v":0},{"$f":"'✏PI budget'!AF54","v":0},{"$f":"'✏PI budget'!AG54","v":0},{"$f":"'✏PI budget'!AH54","v":0},{"$f":"'✏PI budget'!AI54","v":0},{"$f":"'✏PI budget'!AJ54","v":0},{"$f":"'✏PI budget'!AK54","v":0},{"$f":"'✏PI budget'!AL54","v":0},{"$f":"'✏PI budget'!AM54","v":0},{"$f":"'✏PI budget'!AN54","v":0},{"$f":"'✏PI budget'!AO54","v":0},{"$f":"'✏PI budget'!AP54","v":0},{"$f":"'✏PI budget'!AQ54","v":0},{"$f":"'✏PI budget'!AR54","v":0},{"$f":"'✏PI budget'!AS54","v":0},{"$f":"'✏PI budget'!AT54","v":0},{"$f":"'✏PI budget'!AU54","v":0},"PI Organisation",0]
[null,null,null,null,null,"  VIP Co-financing",null,null,{"$f":"$I$20","v":"Notes/Name"},null,null,{"$f":"$L$20","v":"Monthly wage - Year '26"},{"$f":"$M$20","v":"Hours per week"},null,null,"",null,null,{"$f":"IF(R55<>\"\",R55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(U55<>\"\",U55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(X55<>\"\",X55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(AA55<>\"\",AA55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(AD55<>\"\",AD55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(AG55<>\"\",AG55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(AJ55<>\"\",AJ55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(AM55<>\"\",AM55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(AP55<>\"\",AP55/12*$K55,\"\")","v":""},null,null,null,null,null,{"$f":"'✏PI budget'!B55","v":0},{"$f":"'✏PI budget'!C55","v":0},{"$f":"'✏PI budget'!D55","v":0},{"$f":"'✏PI budget'!E55","v":0},{"$f":"'✏PI budget'!F55","v":"  VIP Co-financing"},{"$f":"'✏PI budget'!G55","v":0},{"$f":"'✏PI budget'!H55","v":0},{"$f":"'✏PI budget'!I55","v":"Notes/Name"},{"$f":"'✏PI budget'!J55","v":0},{"$f":"'✏PI budget'!K55","v":0},{"$f":"'✏PI budget'!L55","v":"Monthly wage - Year '26"},{"$f":"'✏PI budget'!M55","v":"Hours per week"},{"$f":"'✏PI budget'!N55","v":0},{"$f":"'✏PI budget'!O55","v":0},{"$f":"'✏PI budget'!P55","v":""},{"$f":"'✏PI budget'!Q55","v":0},{"$f":"'✏PI budget'!R55","v":0},{"$f":"'✏PI budget'!S55","v":""},{"$f":"'✏PI budget'!T55","v":0},{"$f":"'✏PI budget'!U55","v":0},{"$f":"'✏PI budget'!V55","v":""},{"$f":"'✏PI budget'!W55","v":0},{"$f":"'✏PI budget'!X55","v":0},{"$f":"'✏PI budget'!Y55","v":""},{"$f":"'✏PI budget'!Z55","v":0},{"$f":"'✏PI budget'!AA55","v":0},{"$f":"'✏PI budget'!AB55","v":""},{"$f":"'✏PI budget'!AC55","v":0},{"$f":"'✏PI budget'!AD55","v":0},{"$f":"'✏PI budget'!AE55","v":""},{"$f":"'✏PI budget'!AF55","v":0},{"$f":"'✏PI budget'!AG55","v":0},{"$f":"'✏PI budget'!AH55","v":""},{"$f":"'✏PI budget'!AI55","v":0},{"$f":"'✏PI budget'!AJ55","v":0},{"$f":"'✏PI budget'!AK55","v":""},{"$f":"'✏PI budget'!AL55","v":0},{"$f":"'✏PI budget'!AM55","v":0},{"$f":"'✏PI budget'!AN55","v":""},{"$f":"'✏PI budget'!AO55","v":0},{"$f":"'✏PI budget'!AP55","v":0},{"$f":"'✏PI budget'!AQ55","v":""},{"$f":"'✏PI budget'!AR55","v":0},{"$f":"'✏PI budget'!AS55","v":0},{"$f":"'✏PI budget'!AT55","v":0},{"$f":"'✏PI budget'!AU55","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,{"$f":"M56/37","v":1},null,37,null,null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^Q$3*O56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^T$3*R56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^W$3*U56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^Z$3*X56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^AC$3*AA56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^AF$3*AD56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^AI$3*AG56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^AL$3*AJ56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^AO$3*AM56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^AR$3*AP56,-3),\"\")","v":""},{"$f":"SUMIF($O$20:$AR$20,AS$20,$O56:$AR56)","v":0},0,0,null,{"$f":"'✏PI budget'!B56","v":0},{"$f":"'✏PI budget'!C56","v":0},{"$f":"'✏PI budget'!D56","v":0},{"$f":"'✏PI budget'!E56","v":0},{"$f":"'✏PI budget'!F56","v":" - "},{"$f":"'✏PI budget'!G56","v":0},{"$f":"'✏PI budget'!H56","v":0},{"$f":"'✏PI budget'!I56","v":0},{"$f":"'✏PI budget'!J56","v":0},{"$f":"'✏PI budget'!K56","v":1},{"$f":"'✏PI budget'!L56","v":0},{"$f":"'✏PI budget'!M56","v":37},{"$f":"'✏PI budget'!N56","v":0},{"$f":"'✏PI budget'!O56","v":0},{"$f":"'✏PI budget'!P56","v":""},{"$f":"'✏PI budget'!Q56","v":""},{"$f":"'✏PI budget'!R56","v":0},{"$f":"'✏PI budget'!S56","v":""},{"$f":"'✏PI budget'!T56","v":""},{"$f":"'✏PI budget'!U56","v":0},{"$f":"'✏PI budget'!V56","v":""},{"$f":"'✏PI budget'!W56","v":""},{"$f":"'✏PI budget'!X56","v":0},{"$f":"'✏PI budget'!Y56","v":""},{"$f":"'✏PI budget'!Z56","v":""},{"$f":"'✏PI budget'!AA56","v":0},{"$f":"'✏PI budget'!AB56","v":""},{"$f":"'✏PI budget'!AC56","v":""},{"$f":"'✏PI budget'!AD56","v":0},{"$f":"'✏PI budget'!AE56","v":""},{"$f":"'✏PI budget'!AF56","v":""},{"$f":"'✏PI budget'!AG56","v":0},{"$f":"'✏PI budget'!AH56","v":""},{"$f":"'✏PI budget'!AI56","v":""},{"$f":"'✏PI budget'!AJ56","v":0},{"$f":"'✏PI budget'!AK56","v":""},{"$f":"'✏PI budget'!AL56","v":""},{"$f":"'✏PI budget'!AM56","v":0},{"$f":"'✏PI budget'!AN56","v":""},{"$f":"'✏PI budget'!AO56","v":""},{"$f":"'✏PI budget'!AP56","v":0},{"$f":"'✏PI budget'!AQ56","v":""},{"$f":"'✏PI budget'!AR56","v":""},{"$f":"'✏PI budget'!AS56","v":0},{"$f":"'✏PI budget'!AT56","v":0},{"$f":"'✏PI budget'!AU56","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B57","v":0},{"$f":"'✏PI budget'!C57","v":0},{"$f":"'✏PI budget'!D57","v":0},{"$f":"'✏PI budget'!E57","v":0},{"$f":"'✏PI budget'!F57","v":" - "},{"$f":"'✏PI budget'!G57","v":0},{"$f":"'✏PI budget'!H57","v":0},{"$f":"'✏PI budget'!I57","v":0},{"$f":"'✏PI budget'!J57","v":0},{"$f":"'✏PI budget'!K57","v":1},{"$f":"'✏PI budget'!L57","v":0},{"$f":"'✏PI budget'!M57","v":37},{"$f":"'✏PI budget'!N57","v":0},{"$f":"'✏PI budget'!O57","v":0},{"$f":"'✏PI budget'!P57","v":""},{"$f":"'✏PI budget'!Q57","v":""},{"$f":"'✏PI budget'!R57","v":0},{"$f":"'✏PI budget'!S57","v":""},{"$f":"'✏PI budget'!T57","v":""},{"$f":"'✏PI budget'!U57","v":0},{"$f":"'✏PI budget'!V57","v":""},{"$f":"'✏PI budget'!W57","v":""},{"$f":"'✏PI budget'!X57","v":0},{"$f":"'✏PI budget'!Y57","v":""},{"$f":"'✏PI budget'!Z57","v":""},{"$f":"'✏PI budget'!AA57","v":0},{"$f":"'✏PI budget'!AB57","v":""},{"$f":"'✏PI budget'!AC57","v":""},{"$f":"'✏PI budget'!AD57","v":0},{"$f":"'✏PI budget'!AE57","v":""},{"$f":"'✏PI budget'!AF57","v":""},{"$f":"'✏PI budget'!AG57","v":0},{"$f":"'✏PI budget'!AH57","v":""},{"$f":"'✏PI budget'!AI57","v":""},{"$f":"'✏PI budget'!AJ57","v":0},{"$f":"'✏PI budget'!AK57","v":""},{"$f":"'✏PI budget'!AL57","v":""},{"$f":"'✏PI budget'!AM57","v":0},{"$f":"'✏PI budget'!AN57","v":""},{"$f":"'✏PI budget'!AO57","v":""},{"$f":"'✏PI budget'!AP57","v":0},{"$f":"'✏PI budget'!AQ57","v":""},{"$f":"'✏PI budget'!AR57","v":""},{"$f":"'✏PI budget'!AS57","v":0},{"$f":"'✏PI budget'!AT57","v":0},{"$f":"'✏PI budget'!AU57","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B58","v":0},{"$f":"'✏PI budget'!C58","v":0},{"$f":"'✏PI budget'!D58","v":0},{"$f":"'✏PI budget'!E58","v":0},{"$f":"'✏PI budget'!F58","v":" - "},{"$f":"'✏PI budget'!G58","v":0},{"$f":"'✏PI budget'!H58","v":0},{"$f":"'✏PI budget'!I58","v":0},{"$f":"'✏PI budget'!J58","v":0},{"$f":"'✏PI budget'!K58","v":1},{"$f":"'✏PI budget'!L58","v":0},{"$f":"'✏PI budget'!M58","v":37},{"$f":"'✏PI budget'!N58","v":0},{"$f":"'✏PI budget'!O58","v":0},{"$f":"'✏PI budget'!P58","v":""},{"$f":"'✏PI budget'!Q58","v":""},{"$f":"'✏PI budget'!R58","v":0},{"$f":"'✏PI budget'!S58","v":""},{"$f":"'✏PI budget'!T58","v":""},{"$f":"'✏PI budget'!U58","v":0},{"$f":"'✏PI budget'!V58","v":""},{"$f":"'✏PI budget'!W58","v":""},{"$f":"'✏PI budget'!X58","v":0},{"$f":"'✏PI budget'!Y58","v":""},{"$f":"'✏PI budget'!Z58","v":""},{"$f":"'✏PI budget'!AA58","v":0},{"$f":"'✏PI budget'!AB58","v":""},{"$f":"'✏PI budget'!AC58","v":""},{"$f":"'✏PI budget'!AD58","v":0},{"$f":"'✏PI budget'!AE58","v":""},{"$f":"'✏PI budget'!AF58","v":""},{"$f":"'✏PI budget'!AG58","v":0},{"$f":"'✏PI budget'!AH58","v":""},{"$f":"'✏PI budget'!AI58","v":""},{"$f":"'✏PI budget'!AJ58","v":0},{"$f":"'✏PI budget'!AK58","v":""},{"$f":"'✏PI budget'!AL58","v":""},{"$f":"'✏PI budget'!AM58","v":0},{"$f":"'✏PI budget'!AN58","v":""},{"$f":"'✏PI budget'!AO58","v":""},{"$f":"'✏PI budget'!AP58","v":0},{"$f":"'✏PI budget'!AQ58","v":""},{"$f":"'✏PI budget'!AR58","v":""},{"$f":"'✏PI budget'!AS58","v":0},{"$f":"'✏PI budget'!AT58","v":0},{"$f":"'✏PI budget'!AU58","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B59","v":0},{"$f":"'✏PI budget'!C59","v":0},{"$f":"'✏PI budget'!D59","v":0},{"$f":"'✏PI budget'!E59","v":0},{"$f":"'✏PI budget'!F59","v":" - "},{"$f":"'✏PI budget'!G59","v":0},{"$f":"'✏PI budget'!H59","v":0},{"$f":"'✏PI budget'!I59","v":0},{"$f":"'✏PI budget'!J59","v":0},{"$f":"'✏PI budget'!K59","v":1},{"$f":"'✏PI budget'!L59","v":0},{"$f":"'✏PI budget'!M59","v":37},{"$f":"'✏PI budget'!N59","v":0},{"$f":"'✏PI budget'!O59","v":0},{"$f":"'✏PI budget'!P59","v":""},{"$f":"'✏PI budget'!Q59","v":""},{"$f":"'✏PI budget'!R59","v":0},{"$f":"'✏PI budget'!S59","v":""},{"$f":"'✏PI budget'!T59","v":""},{"$f":"'✏PI budget'!U59","v":0},{"$f":"'✏PI budget'!V59","v":""},{"$f":"'✏PI budget'!W59","v":""},{"$f":"'✏PI budget'!X59","v":0},{"$f":"'✏PI budget'!Y59","v":""},{"$f":"'✏PI budget'!Z59","v":""},{"$f":"'✏PI budget'!AA59","v":0},{"$f":"'✏PI budget'!AB59","v":""},{"$f":"'✏PI budget'!AC59","v":""},{"$f":"'✏PI budget'!AD59","v":0},{"$f":"'✏PI budget'!AE59","v":""},{"$f":"'✏PI budget'!AF59","v":""},{"$f":"'✏PI budget'!AG59","v":0},{"$f":"'✏PI budget'!AH59","v":""},{"$f":"'✏PI budget'!AI59","v":""},{"$f":"'✏PI budget'!AJ59","v":0},{"$f":"'✏PI budget'!AK59","v":""},{"$f":"'✏PI budget'!AL59","v":""},{"$f":"'✏PI budget'!AM59","v":0},{"$f":"'✏PI budget'!AN59","v":""},{"$f":"'✏PI budget'!AO59","v":""},{"$f":"'✏PI budget'!AP59","v":0},{"$f":"'✏PI budget'!AQ59","v":""},{"$f":"'✏PI budget'!AR59","v":""},{"$f":"'✏PI budget'!AS59","v":0},{"$f":"'✏PI budget'!AT59","v":0},{"$f":"'✏PI budget'!AU59","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B60","v":0},{"$f":"'✏PI budget'!C60","v":0},{"$f":"'✏PI budget'!D60","v":0},{"$f":"'✏PI budget'!E60","v":0},{"$f":"'✏PI budget'!F60","v":" - "},{"$f":"'✏PI budget'!G60","v":0},{"$f":"'✏PI budget'!H60","v":0},{"$f":"'✏PI budget'!I60","v":0},{"$f":"'✏PI budget'!J60","v":0},{"$f":"'✏PI budget'!K60","v":1},{"$f":"'✏PI budget'!L60","v":0},{"$f":"'✏PI budget'!M60","v":37},{"$f":"'✏PI budget'!N60","v":0},{"$f":"'✏PI budget'!O60","v":0},{"$f":"'✏PI budget'!P60","v":""},{"$f":"'✏PI budget'!Q60","v":""},{"$f":"'✏PI budget'!R60","v":0},{"$f":"'✏PI budget'!S60","v":""},{"$f":"'✏PI budget'!T60","v":""},{"$f":"'✏PI budget'!U60","v":0},{"$f":"'✏PI budget'!V60","v":""},{"$f":"'✏PI budget'!W60","v":""},{"$f":"'✏PI budget'!X60","v":0},{"$f":"'✏PI budget'!Y60","v":""},{"$f":"'✏PI budget'!Z60","v":""},{"$f":"'✏PI budget'!AA60","v":0},{"$f":"'✏PI budget'!AB60","v":""},{"$f":"'✏PI budget'!AC60","v":""},{"$f":"'✏PI budget'!AD60","v":0},{"$f":"'✏PI budget'!AE60","v":""},{"$f":"'✏PI budget'!AF60","v":""},{"$f":"'✏PI budget'!AG60","v":0},{"$f":"'✏PI budget'!AH60","v":""},{"$f":"'✏PI budget'!AI60","v":""},{"$f":"'✏PI budget'!AJ60","v":0},{"$f":"'✏PI budget'!AK60","v":""},{"$f":"'✏PI budget'!AL60","v":""},{"$f":"'✏PI budget'!AM60","v":0},{"$f":"'✏PI budget'!AN60","v":""},{"$f":"'✏PI budget'!AO60","v":""},{"$f":"'✏PI budget'!AP60","v":0},{"$f":"'✏PI budget'!AQ60","v":""},{"$f":"'✏PI budget'!AR60","v":""},{"$f":"'✏PI budget'!AS60","v":0},{"$f":"'✏PI budget'!AT60","v":0},{"$f":"'✏PI budget'!AU60","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B61","v":0},{"$f":"'✏PI budget'!C61","v":0},{"$f":"'✏PI budget'!D61","v":0},{"$f":"'✏PI budget'!E61","v":0},{"$f":"'✏PI budget'!F61","v":" - "},{"$f":"'✏PI budget'!G61","v":0},{"$f":"'✏PI budget'!H61","v":0},{"$f":"'✏PI budget'!I61","v":0},{"$f":"'✏PI budget'!J61","v":0},{"$f":"'✏PI budget'!K61","v":0},{"$f":"'✏PI budget'!L61","v":0},{"$f":"'✏PI budget'!M61","v":37},{"$f":"'✏PI budget'!N61","v":0},{"$f":"'✏PI budget'!O61","v":0},{"$f":"'✏PI budget'!P61","v":""},{"$f":"'✏PI budget'!Q61","v":""},{"$f":"'✏PI budget'!R61","v":0},{"$f":"'✏PI budget'!S61","v":""},{"$f":"'✏PI budget'!T61","v":""},{"$f":"'✏PI budget'!U61","v":0},{"$f":"'✏PI budget'!V61","v":""},{"$f":"'✏PI budget'!W61","v":""},{"$f":"'✏PI budget'!X61","v":0},{"$f":"'✏PI budget'!Y61","v":""},{"$f":"'✏PI budget'!Z61","v":""},{"$f":"'✏PI budget'!AA61","v":0},{"$f":"'✏PI budget'!AB61","v":""},{"$f":"'✏PI budget'!AC61","v":""},{"$f":"'✏PI budget'!AD61","v":0},{"$f":"'✏PI budget'!AE61","v":""},{"$f":"'✏PI budget'!AF61","v":""},{"$f":"'✏PI budget'!AG61","v":0},{"$f":"'✏PI budget'!AH61","v":""},{"$f":"'✏PI budget'!AI61","v":""},{"$f":"'✏PI budget'!AJ61","v":0},{"$f":"'✏PI budget'!AK61","v":""},{"$f":"'✏PI budget'!AL61","v":""},{"$f":"'✏PI budget'!AM61","v":0},{"$f":"'✏PI budget'!AN61","v":""},{"$f":"'✏PI budget'!AO61","v":""},{"$f":"'✏PI budget'!AP61","v":0},{"$f":"'✏PI budget'!AQ61","v":""},{"$f":"'✏PI budget'!AR61","v":""},{"$f":"'✏PI budget'!AS61","v":0},{"$f":"'✏PI budget'!AT61","v":0},{"$f":"'✏PI budget'!AU61","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,{"$f":"IF(O62<>\"\",O62/12*$K62,\"\")","v":""},{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^Q$3*O62,-3),\"\")","v":""},null,{"$f":"IF(R62<>\"\",R62/12*$K62,\"\")","v":""},{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^T$3*R62,-3),\"\")","v":""},null,{"$f":"IF(U62<>\"\",U62/12*$K62,\"\")","v":""},{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^W$3*U62,-3),\"\")","v":""},null,{"$f":"IF(X62<>\"\",X62/12*$K62,\"\")","v":""},{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^Z$3*X62,-3),\"\")","v":""},null,{"$f":"IF(AA62<>\"\",AA62/12*$K62,\"\")","v":""},{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^AC$3*AA62,-3),\"\")","v":""},null,{"$f":"IF(AD62<>\"\",AD62/12*$K62,\"\")","v":""},{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^AF$3*AD62,-3),\"\")","v":""},null,{"$f":"IF(AG62<>\"\",AG62/12*$K62,\"\")","v":""},{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^AI$3*AG62,-3),\"\")","v":""},null,{"$f":"IF(AJ62<>\"\",AJ62/12*$K62,\"\")","v":""},{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^AL$3*AJ62,-3),\"\")","v":""},null,{"$f":"IF(AM62<>\"\",AM62/12*$K62,\"\")","v":""},{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^AO$3*AM62,-3),\"\")","v":""},null,{"$f":"IF(AP62<>\"\",AP62/12*$K62,\"\")","v":""},{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^AR$3*AP62,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏PI budget'!B62","v":0},{"$f":"'✏PI budget'!C62","v":0},{"$f":"'✏PI budget'!D62","v":0},{"$f":"'✏PI budget'!E62","v":0},{"$f":"'✏PI budget'!F62","v":" - "},{"$f":"'✏PI budget'!G62","v":0},{"$f":"'✏PI budget'!H62","v":0},{"$f":"'✏PI budget'!I62","v":0},{"$f":"'✏PI budget'!J62","v":0},{"$f":"'✏PI budget'!K62","v":0},{"$f":"'✏PI budget'!L62","v":0},{"$f":"'✏PI budget'!M62","v":37},{"$f":"'✏PI budget'!N62","v":0},{"$f":"'✏PI budget'!O62","v":0},{"$f":"'✏PI budget'!P62","v":""},{"$f":"'✏PI budget'!Q62","v":""},{"$f":"'✏PI budget'!R62","v":0},{"$f":"'✏PI budget'!S62","v":""},{"$f":"'✏PI budget'!T62","v":""},{"$f":"'✏PI budget'!U62","v":0},{"$f":"'✏PI budget'!V62","v":""},{"$f":"'✏PI budget'!W62","v":""},{"$f":"'✏PI budget'!X62","v":0},{"$f":"'✏PI budget'!Y62","v":""},{"$f":"'✏PI budget'!Z62","v":""},{"$f":"'✏PI budget'!AA62","v":0},{"$f":"'✏PI budget'!AB62","v":""},{"$f":"'✏PI budget'!AC62","v":""},{"$f":"'✏PI budget'!AD62","v":0},{"$f":"'✏PI budget'!AE62","v":""},{"$f":"'✏PI budget'!AF62","v":""},{"$f":"'✏PI budget'!AG62","v":0},{"$f":"'✏PI budget'!AH62","v":""},{"$f":"'✏PI budget'!AI62","v":""},{"$f":"'✏PI budget'!AJ62","v":0},{"$f":"'✏PI budget'!AK62","v":""},{"$f":"'✏PI budget'!AL62","v":""},{"$f":"'✏PI budget'!AM62","v":0},{"$f":"'✏PI budget'!AN62","v":""},{"$f":"'✏PI budget'!AO62","v":""},{"$f":"'✏PI budget'!AP62","v":0},{"$f":"'✏PI budget'!AQ62","v":""},{"$f":"'✏PI budget'!AR62","v":""},{"$f":"'✏PI budget'!AS62","v":0},{"$f":"'✏PI budget'!AT62","v":0},{"$f":"'✏PI budget'!AU62","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B63","v":0},{"$f":"'✏PI budget'!C63","v":0},{"$f":"'✏PI budget'!D63","v":0},{"$f":"'✏PI budget'!E63","v":0},{"$f":"'✏PI budget'!F63","v":" - "},{"$f":"'✏PI budget'!G63","v":0},{"$f":"'✏PI budget'!H63","v":0},{"$f":"'✏PI budget'!I63","v":0},{"$f":"'✏PI budget'!J63","v":0},{"$f":"'✏PI budget'!K63","v":0},{"$f":"'✏PI budget'!L63","v":0},{"$f":"'✏PI budget'!M63","v":37},{"$f":"'✏PI budget'!N63","v":0},{"$f":"'✏PI budget'!O63","v":0},{"$f":"'✏PI budget'!P63","v":""},{"$f":"'✏PI budget'!Q63","v":""},{"$f":"'✏PI budget'!R63","v":0},{"$f":"'✏PI budget'!S63","v":""},{"$f":"'✏PI budget'!T63","v":""},{"$f":"'✏PI budget'!U63","v":0},{"$f":"'✏PI budget'!V63","v":""},{"$f":"'✏PI budget'!W63","v":""},{"$f":"'✏PI budget'!X63","v":0},{"$f":"'✏PI budget'!Y63","v":""},{"$f":"'✏PI budget'!Z63","v":""},{"$f":"'✏PI budget'!AA63","v":0},{"$f":"'✏PI budget'!AB63","v":""},{"$f":"'✏PI budget'!AC63","v":""},{"$f":"'✏PI budget'!AD63","v":0},{"$f":"'✏PI budget'!AE63","v":""},{"$f":"'✏PI budget'!AF63","v":""},{"$f":"'✏PI budget'!AG63","v":0},{"$f":"'✏PI budget'!AH63","v":""},{"$f":"'✏PI budget'!AI63","v":""},{"$f":"'✏PI budget'!AJ63","v":0},{"$f":"'✏PI budget'!AK63","v":""},{"$f":"'✏PI budget'!AL63","v":""},{"$f":"'✏PI budget'!AM63","v":0},{"$f":"'✏PI budget'!AN63","v":""},{"$f":"'✏PI budget'!AO63","v":""},{"$f":"'✏PI budget'!AP63","v":0},{"$f":"'✏PI budget'!AQ63","v":""},{"$f":"'✏PI budget'!AR63","v":""},{"$f":"'✏PI budget'!AS63","v":0},{"$f":"'✏PI budget'!AT63","v":0},{"$f":"'✏PI budget'!AU63","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,{"$f":"IF(O64<>\"\",O64/12*$K64,\"\")","v":""},{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^Q$3*O64,-3),\"\")","v":""},null,{"$f":"IF(R64<>\"\",R64/12*$K64,\"\")","v":""},{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^T$3*R64,-3),\"\")","v":""},null,{"$f":"IF(U64<>\"\",U64/12*$K64,\"\")","v":""},{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^W$3*U64,-3),\"\")","v":""},null,{"$f":"IF(X64<>\"\",X64/12*$K64,\"\")","v":""},{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^Z$3*X64,-3),\"\")","v":""},null,{"$f":"IF(AA64<>\"\",AA64/12*$K64,\"\")","v":""},{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^AC$3*AA64,-3),\"\")","v":""},null,{"$f":"IF(AD64<>\"\",AD64/12*$K64,\"\")","v":""},{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^AF$3*AD64,-3),\"\")","v":""},null,{"$f":"IF(AG64<>\"\",AG64/12*$K64,\"\")","v":""},{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^AI$3*AG64,-3),\"\")","v":""},null,{"$f":"IF(AJ64<>\"\",AJ64/12*$K64,\"\")","v":""},{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^AL$3*AJ64,-3),\"\")","v":""},null,{"$f":"IF(AM64<>\"\",AM64/12*$K64,\"\")","v":""},{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^AO$3*AM64,-3),\"\")","v":""},null,{"$f":"IF(AP64<>\"\",AP64/12*$K64,\"\")","v":""},{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^AR$3*AP64,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏PI budget'!B64","v":0},{"$f":"'✏PI budget'!C64","v":0},{"$f":"'✏PI budget'!D64","v":0},{"$f":"'✏PI budget'!E64","v":0},{"$f":"'✏PI budget'!F64","v":" - "},{"$f":"'✏PI budget'!G64","v":0},{"$f":"'✏PI budget'!H64","v":0},{"$f":"'✏PI budget'!I64","v":0},{"$f":"'✏PI budget'!J64","v":0},{"$f":"'✏PI budget'!K64","v":0},{"$f":"'✏PI budget'!L64","v":0},{"$f":"'✏PI budget'!M64","v":37},{"$f":"'✏PI budget'!N64","v":0},{"$f":"'✏PI budget'!O64","v":0},{"$f":"'✏PI budget'!P64","v":""},{"$f":"'✏PI budget'!Q64","v":""},{"$f":"'✏PI budget'!R64","v":0},{"$f":"'✏PI budget'!S64","v":""},null,{"$f":"'✏PI budget'!U64","v":0},{"$f":"'✏PI budget'!V64","v":""},null,{"$f":"'✏PI budget'!X64","v":0},{"$f":"'✏PI budget'!Y64","v":""},null,{"$f":"'✏PI budget'!AA64","v":0},{"$f":"'✏PI budget'!AB64","v":""},null,{"$f":"'✏PI budget'!AD64","v":0},{"$f":"'✏PI budget'!AE64","v":""},null,{"$f":"'✏PI budget'!AG64","v":0},{"$f":"'✏PI budget'!AH64","v":""},null,{"$f":"'✏PI budget'!AJ64","v":0},{"$f":"'✏PI budget'!AK64","v":""},null,{"$f":"'✏PI budget'!AM64","v":0},{"$f":"'✏PI budget'!AN64","v":""},null,{"$f":"'✏PI budget'!AP64","v":0},{"$f":"'✏PI budget'!AQ64","v":""},null,{"$f":"'✏PI budget'!AS64","v":0},{"$f":"'✏PI budget'!AT64","v":0},{"$f":"'✏PI budget'!AU64","v":0},{"$f":"$G$5","v":"PI Organisation"},{"$f":"G51","v":0}]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B65","v":0},{"$f":"'✏PI budget'!C65","v":0},{"$f":"'✏PI budget'!D65","v":0},{"$f":"'✏PI budget'!E65","v":0},{"$f":"'✏PI budget'!F65","v":" - "},{"$f":"'✏PI budget'!G65","v":0},{"$f":"'✏PI budget'!H65","v":0},{"$f":"'✏PI budget'!I65","v":0},{"$f":"'✏PI budget'!J65","v":0},{"$f":"'✏PI budget'!K65","v":0},{"$f":"'✏PI budget'!L65","v":0},{"$f":"'✏PI budget'!M65","v":37},{"$f":"'✏PI budget'!N65","v":0},{"$f":"'✏PI budget'!O65","v":0},{"$f":"'✏PI budget'!P65","v":""},{"$f":"'✏PI budget'!Q65","v":""},{"$f":"'✏PI budget'!R65","v":0},{"$f":"'✏PI budget'!S65","v":""},null,{"$f":"'✏PI budget'!U65","v":0},{"$f":"'✏PI budget'!V65","v":""},null,{"$f":"'✏PI budget'!X65","v":0},{"$f":"'✏PI budget'!Y65","v":""},null,{"$f":"'✏PI budget'!AA65","v":0},{"$f":"'✏PI budget'!AB65","v":""},null,{"$f":"'✏PI budget'!AD65","v":0},{"$f":"'✏PI budget'!AE65","v":""},null,{"$f":"'✏PI budget'!AG65","v":0},{"$f":"'✏PI budget'!AH65","v":""},null,{"$f":"'✏PI budget'!AJ65","v":0},{"$f":"'✏PI budget'!AK65","v":""},null,{"$f":"'✏PI budget'!AM65","v":0},{"$f":"'✏PI budget'!AN65","v":""},null,{"$f":"'✏PI budget'!AP65","v":0},{"$f":"'✏PI budget'!AQ65","v":""},null,{"$f":"'✏PI budget'!AS65","v":0},{"$f":"'✏PI budget'!AT65","v":0},{"$f":"'✏PI budget'!AU65","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B66","v":0},{"$f":"'✏PI budget'!C66","v":0},{"$f":"'✏PI budget'!D66","v":0},{"$f":"'✏PI budget'!E66","v":0},{"$f":"'✏PI budget'!F66","v":" - "},{"$f":"'✏PI budget'!G66","v":0},{"$f":"'✏PI budget'!H66","v":0},{"$f":"'✏PI budget'!I66","v":0},{"$f":"'✏PI budget'!J66","v":0},{"$f":"'✏PI budget'!K66","v":0},{"$f":"'✏PI budget'!L66","v":0},{"$f":"'✏PI budget'!M66","v":37},{"$f":"'✏PI budget'!N66","v":0},{"$f":"'✏PI budget'!O66","v":0},{"$f":"'✏PI budget'!P66","v":""},{"$f":"'✏PI budget'!Q66","v":""},{"$f":"'✏PI budget'!R66","v":0},{"$f":"'✏PI budget'!S66","v":""},null,{"$f":"'✏PI budget'!U66","v":0},{"$f":"'✏PI budget'!V66","v":""},null,{"$f":"'✏PI budget'!X66","v":0},{"$f":"'✏PI budget'!Y66","v":""},null,{"$f":"'✏PI budget'!AA66","v":0},{"$f":"'✏PI budget'!AB66","v":""},null,{"$f":"'✏PI budget'!AD66","v":0},{"$f":"'✏PI budget'!AE66","v":""},null,{"$f":"'✏PI budget'!AG66","v":0},{"$f":"'✏PI budget'!AH66","v":""},null,{"$f":"'✏PI budget'!AJ66","v":0},{"$f":"'✏PI budget'!AK66","v":""},null,{"$f":"'✏PI budget'!AM66","v":0},{"$f":"'✏PI budget'!AN66","v":""},null,{"$f":"'✏PI budget'!AP66","v":0},{"$f":"'✏PI budget'!AQ66","v":""},null,{"$f":"'✏PI budget'!AS66","v":0},{"$f":"'✏PI budget'!AT66","v":0},{"$f":"'✏PI budget'!AU66","v":0},{"$f":"$G$5","v":"PI Organisation"},{"$f":"G51","v":0}]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B67","v":0},{"$f":"'✏PI budget'!C67","v":0},{"$f":"'✏PI budget'!D67","v":0},{"$f":"'✏PI budget'!E67","v":0},{"$f":"'✏PI budget'!F67","v":" - "},{"$f":"'✏PI budget'!G67","v":0},{"$f":"'✏PI budget'!H67","v":0},{"$f":"'✏PI budget'!I67","v":0},{"$f":"'✏PI budget'!J67","v":0},{"$f":"'✏PI budget'!K67","v":0},{"$f":"'✏PI budget'!L67","v":0},{"$f":"'✏PI budget'!M67","v":37},{"$f":"'✏PI budget'!N67","v":0},{"$f":"'✏PI budget'!O67","v":0},{"$f":"'✏PI budget'!P67","v":""},{"$f":"'✏PI budget'!Q67","v":""},{"$f":"'✏PI budget'!R67","v":0},{"$f":"'✏PI budget'!S67","v":""},null,{"$f":"'✏PI budget'!U67","v":0},{"$f":"'✏PI budget'!V67","v":""},null,{"$f":"'✏PI budget'!X67","v":0},{"$f":"'✏PI budget'!Y67","v":""},null,{"$f":"'✏PI budget'!AA67","v":0},{"$f":"'✏PI budget'!AB67","v":""},null,{"$f":"'✏PI budget'!AD67","v":0},{"$f":"'✏PI budget'!AE67","v":""},null,{"$f":"'✏PI budget'!AG67","v":0},{"$f":"'✏PI budget'!AH67","v":""},null,{"$f":"'✏PI budget'!AJ67","v":0},{"$f":"'✏PI budget'!AK67","v":""},null,{"$f":"'✏PI budget'!AM67","v":0},{"$f":"'✏PI budget'!AN67","v":""},null,{"$f":"'✏PI budget'!AP67","v":0},{"$f":"'✏PI budget'!AQ67","v":""},null,{"$f":"'✏PI budget'!AS67","v":0},{"$f":"'✏PI budget'!AT67","v":0},{"$f":"'✏PI budget'!AU67","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B68","v":0},{"$f":"'✏PI budget'!C68","v":0},{"$f":"'✏PI budget'!D68","v":0},{"$f":"'✏PI budget'!E68","v":0},{"$f":"'✏PI budget'!F68","v":" - "},{"$f":"'✏PI budget'!G68","v":0},{"$f":"'✏PI budget'!H68","v":0},{"$f":"'✏PI budget'!I68","v":0},{"$f":"'✏PI budget'!J68","v":0},{"$f":"'✏PI budget'!K68","v":0},{"$f":"'✏PI budget'!L68","v":0},{"$f":"'✏PI budget'!M68","v":37},{"$f":"'✏PI budget'!N68","v":0},{"$f":"'✏PI budget'!O68","v":0},{"$f":"'✏PI budget'!P68","v":""},{"$f":"'✏PI budget'!Q68","v":""},{"$f":"'✏PI budget'!R68","v":0},{"$f":"'✏PI budget'!S68","v":""},null,{"$f":"'✏PI budget'!U68","v":0},{"$f":"'✏PI budget'!V68","v":""},null,{"$f":"'✏PI budget'!X68","v":0},{"$f":"'✏PI budget'!Y68","v":""},null,{"$f":"'✏PI budget'!AA68","v":0},{"$f":"'✏PI budget'!AB68","v":""},null,{"$f":"'✏PI budget'!AD68","v":0},{"$f":"'✏PI budget'!AE68","v":""},null,{"$f":"'✏PI budget'!AG68","v":0},{"$f":"'✏PI budget'!AH68","v":""},null,{"$f":"'✏PI budget'!AJ68","v":0},{"$f":"'✏PI budget'!AK68","v":""},null,{"$f":"'✏PI budget'!AM68","v":0},{"$f":"'✏PI budget'!AN68","v":""},null,{"$f":"'✏PI budget'!AP68","v":0},{"$f":"'✏PI budget'!AQ68","v":""},null,{"$f":"'✏PI budget'!AS68","v":0},{"$f":"'✏PI budget'!AT68","v":0},{"$f":"'✏PI budget'!AU68","v":0},{"$f":"$G$5","v":"PI Organisation"},{"$f":"G51","v":0}]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B69","v":0},{"$f":"'✏PI budget'!C69","v":0},{"$f":"'✏PI budget'!D69","v":0},{"$f":"'✏PI budget'!E69","v":0},{"$f":"'✏PI budget'!F69","v":" - "},{"$f":"'✏PI budget'!G69","v":0},{"$f":"'✏PI budget'!H69","v":0},{"$f":"'✏PI budget'!I69","v":0},{"$f":"'✏PI budget'!J69","v":0},{"$f":"'✏PI budget'!K69","v":0},{"$f":"'✏PI budget'!L69","v":0},{"$f":"'✏PI budget'!M69","v":37},{"$f":"'✏PI budget'!N69","v":0},{"$f":"'✏PI budget'!O69","v":0},{"$f":"'✏PI budget'!P69","v":""},{"$f":"'✏PI budget'!Q69","v":""},{"$f":"'✏PI budget'!R69","v":0},{"$f":"'✏PI budget'!S69","v":""},null,{"$f":"'✏PI budget'!U69","v":0},{"$f":"'✏PI budget'!V69","v":""},null,{"$f":"'✏PI budget'!X69","v":0},{"$f":"'✏PI budget'!Y69","v":""},null,{"$f":"'✏PI budget'!AA69","v":0},{"$f":"'✏PI budget'!AB69","v":""},null,{"$f":"'✏PI budget'!AD69","v":0},{"$f":"'✏PI budget'!AE69","v":""},null,{"$f":"'✏PI budget'!AG69","v":0},{"$f":"'✏PI budget'!AH69","v":""},null,{"$f":"'✏PI budget'!AJ69","v":0},{"$f":"'✏PI budget'!AK69","v":""},null,{"$f":"'✏PI budget'!AM69","v":0},{"$f":"'✏PI budget'!AN69","v":""},null,{"$f":"'✏PI budget'!AP69","v":0},{"$f":"'✏PI budget'!AQ69","v":""},null,{"$f":"'✏PI budget'!AS69","v":0},{"$f":"'✏PI budget'!AT69","v":0},{"$f":"'✏PI budget'!AU69","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B70","v":0},{"$f":"'✏PI budget'!C70","v":0},{"$f":"'✏PI budget'!D70","v":0},{"$f":"'✏PI budget'!E70","v":0},{"$f":"'✏PI budget'!F70","v":" - "},{"$f":"'✏PI budget'!G70","v":0},{"$f":"'✏PI budget'!H70","v":0},{"$f":"'✏PI budget'!I70","v":0},{"$f":"'✏PI budget'!J70","v":0},{"$f":"'✏PI budget'!K70","v":0},{"$f":"'✏PI budget'!L70","v":0},{"$f":"'✏PI budget'!M70","v":37},{"$f":"'✏PI budget'!N70","v":0},{"$f":"'✏PI budget'!O70","v":0},{"$f":"'✏PI budget'!P70","v":""},{"$f":"'✏PI budget'!Q70","v":""},{"$f":"'✏PI budget'!R70","v":0},{"$f":"'✏PI budget'!S70","v":""},null,{"$f":"'✏PI budget'!U70","v":0},{"$f":"'✏PI budget'!V70","v":""},null,{"$f":"'✏PI budget'!X70","v":0},{"$f":"'✏PI budget'!Y70","v":""},null,{"$f":"'✏PI budget'!AA70","v":0},{"$f":"'✏PI budget'!AB70","v":""},null,{"$f":"'✏PI budget'!AD70","v":0},{"$f":"'✏PI budget'!AE70","v":""},null,{"$f":"'✏PI budget'!AG70","v":0},{"$f":"'✏PI budget'!AH70","v":""},null,{"$f":"'✏PI budget'!AJ70","v":0},{"$f":"'✏PI budget'!AK70","v":""},null,{"$f":"'✏PI budget'!AM70","v":0},{"$f":"'✏PI budget'!AN70","v":""},null,{"$f":"'✏PI budget'!AP70","v":0},{"$f":"'✏PI budget'!AQ70","v":""},null,{"$f":"'✏PI budget'!AS70","v":0},{"$f":"'✏PI budget'!AT70","v":0},{"$f":"'✏PI budget'!AU70","v":0},{"$f":"$G$5","v":"PI Organisation"},{"$f":"G51","v":0}]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B71","v":0},{"$f":"'✏PI budget'!C71","v":0},{"$f":"'✏PI budget'!D71","v":0},{"$f":"'✏PI budget'!E71","v":0},{"$f":"'✏PI budget'!F71","v":" - "},{"$f":"'✏PI budget'!G71","v":0},{"$f":"'✏PI budget'!H71","v":0},{"$f":"'✏PI budget'!I71","v":0},{"$f":"'✏PI budget'!J71","v":0},{"$f":"'✏PI budget'!K71","v":0},{"$f":"'✏PI budget'!L71","v":0},{"$f":"'✏PI budget'!M71","v":37},{"$f":"'✏PI budget'!N71","v":0},{"$f":"'✏PI budget'!O71","v":0},{"$f":"'✏PI budget'!P71","v":""},{"$f":"'✏PI budget'!Q71","v":""},{"$f":"'✏PI budget'!R71","v":0},{"$f":"'✏PI budget'!S71","v":""},null,{"$f":"'✏PI budget'!U71","v":0},{"$f":"'✏PI budget'!V71","v":""},null,{"$f":"'✏PI budget'!X71","v":0},{"$f":"'✏PI budget'!Y71","v":""},null,{"$f":"'✏PI budget'!AA71","v":0},{"$f":"'✏PI budget'!AB71","v":""},null,{"$f":"'✏PI budget'!AD71","v":0},{"$f":"'✏PI budget'!AE71","v":""},null,{"$f":"'✏PI budget'!AG71","v":0},{"$f":"'✏PI budget'!AH71","v":""},null,{"$f":"'✏PI budget'!AJ71","v":0},{"$f":"'✏PI budget'!AK71","v":""},null,{"$f":"'✏PI budget'!AM71","v":0},{"$f":"'✏PI budget'!AN71","v":""},null,{"$f":"'✏PI budget'!AP71","v":0},{"$f":"'✏PI budget'!AQ71","v":""},null,{"$f":"'✏PI budget'!AS71","v":0},{"$f":"'✏PI budget'!AT71","v":0},{"$f":"'✏PI budget'!AU71","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B72","v":0},{"$f":"'✏PI budget'!C72","v":0},{"$f":"'✏PI budget'!D72","v":0},{"$f":"'✏PI budget'!E72","v":0},{"$f":"'✏PI budget'!F72","v":" - "},{"$f":"'✏PI budget'!G72","v":0},{"$f":"'✏PI budget'!H72","v":0},{"$f":"'✏PI budget'!I72","v":0},{"$f":"'✏PI budget'!J72","v":0},{"$f":"'✏PI budget'!K72","v":0},{"$f":"'✏PI budget'!L72","v":0},{"$f":"'✏PI budget'!M72","v":37},{"$f":"'✏PI budget'!N72","v":0},{"$f":"'✏PI budget'!O72","v":0},{"$f":"'✏PI budget'!P72","v":""},{"$f":"'✏PI budget'!Q72","v":""},{"$f":"'✏PI budget'!R72","v":0},{"$f":"'✏PI budget'!S72","v":""},{"$f":"'✏PI budget'!T72","v":""},{"$f":"'✏PI budget'!U72","v":0},{"$f":"'✏PI budget'!V72","v":""},{"$f":"'✏PI budget'!W72","v":""},{"$f":"'✏PI budget'!X72","v":0},{"$f":"'✏PI budget'!Y72","v":""},{"$f":"'✏PI budget'!Z72","v":""},{"$f":"'✏PI budget'!AA72","v":0},{"$f":"'✏PI budget'!AB72","v":""},{"$f":"'✏PI budget'!AC72","v":""},{"$f":"'✏PI budget'!AD72","v":0},{"$f":"'✏PI budget'!AE72","v":""},{"$f":"'✏PI budget'!AF72","v":""},{"$f":"'✏PI budget'!AG72","v":0},{"$f":"'✏PI budget'!AH72","v":""},{"$f":"'✏PI budget'!AI72","v":""},{"$f":"'✏PI budget'!AJ72","v":0},{"$f":"'✏PI budget'!AK72","v":""},{"$f":"'✏PI budget'!AL72","v":""},{"$f":"'✏PI budget'!AM72","v":0},{"$f":"'✏PI budget'!AN72","v":""},{"$f":"'✏PI budget'!AO72","v":""},{"$f":"'✏PI budget'!AP72","v":0},{"$f":"'✏PI budget'!AQ72","v":""},{"$f":"'✏PI budget'!AR72","v":""},{"$f":"'✏PI budget'!AS72","v":0},{"$f":"'✏PI budget'!AT72","v":0},{"$f":"'✏PI budget'!AU72","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B73","v":0},{"$f":"'✏PI budget'!C73","v":0},{"$f":"'✏PI budget'!D73","v":0},{"$f":"'✏PI budget'!E73","v":0},{"$f":"'✏PI budget'!F73","v":" - "},{"$f":"'✏PI budget'!G73","v":0},{"$f":"'✏PI budget'!H73","v":0},{"$f":"'✏PI budget'!I73","v":0},{"$f":"'✏PI budget'!J73","v":0},{"$f":"'✏PI budget'!K73","v":0},{"$f":"'✏PI budget'!L73","v":0},{"$f":"'✏PI budget'!M73","v":37},{"$f":"'✏PI budget'!N73","v":0},{"$f":"'✏PI budget'!O73","v":0},{"$f":"'✏PI budget'!P73","v":""},{"$f":"'✏PI budget'!Q73","v":""},{"$f":"'✏PI budget'!R73","v":0},{"$f":"'✏PI budget'!S73","v":""},{"$f":"'✏PI budget'!T73","v":""},{"$f":"'✏PI budget'!U73","v":0},{"$f":"'✏PI budget'!V73","v":""},{"$f":"'✏PI budget'!W73","v":""},{"$f":"'✏PI budget'!X73","v":0},{"$f":"'✏PI budget'!Y73","v":""},{"$f":"'✏PI budget'!Z73","v":""},{"$f":"'✏PI budget'!AA73","v":0},{"$f":"'✏PI budget'!AB73","v":""},{"$f":"'✏PI budget'!AC73","v":""},{"$f":"'✏PI budget'!AD73","v":0},{"$f":"'✏PI budget'!AE73","v":""},{"$f":"'✏PI budget'!AF73","v":""},{"$f":"'✏PI budget'!AG73","v":0},{"$f":"'✏PI budget'!AH73","v":""},{"$f":"'✏PI budget'!AI73","v":""},{"$f":"'✏PI budget'!AJ73","v":0},{"$f":"'✏PI budget'!AK73","v":""},{"$f":"'✏PI budget'!AL73","v":""},{"$f":"'✏PI budget'!AM73","v":0},{"$f":"'✏PI budget'!AN73","v":""},{"$f":"'✏PI budget'!AO73","v":""},{"$f":"'✏PI budget'!AP73","v":0},{"$f":"'✏PI budget'!AQ73","v":""},{"$f":"'✏PI budget'!AR73","v":""},{"$f":"'✏PI budget'!AS73","v":0},{"$f":"'✏PI budget'!AT73","v":0},{"$f":"'✏PI budget'!AU73","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B74","v":0},{"$f":"'✏PI budget'!C74","v":0},{"$f":"'✏PI budget'!D74","v":0},{"$f":"'✏PI budget'!E74","v":0},{"$f":"'✏PI budget'!F74","v":" - "},{"$f":"'✏PI budget'!G74","v":0},{"$f":"'✏PI budget'!H74","v":0},{"$f":"'✏PI budget'!I74","v":0},{"$f":"'✏PI budget'!J74","v":0},{"$f":"'✏PI budget'!K74","v":0},{"$f":"'✏PI budget'!L74","v":0},{"$f":"'✏PI budget'!M74","v":37},{"$f":"'✏PI budget'!N74","v":0},{"$f":"'✏PI budget'!O74","v":0},{"$f":"'✏PI budget'!P74","v":""},{"$f":"'✏PI budget'!Q74","v":""},{"$f":"'✏PI budget'!R74","v":0},{"$f":"'✏PI budget'!S74","v":""},{"$f":"'✏PI budget'!T74","v":""},{"$f":"'✏PI budget'!U74","v":0},{"$f":"'✏PI budget'!V74","v":""},{"$f":"'✏PI budget'!W74","v":""},{"$f":"'✏PI budget'!X74","v":0},{"$f":"'✏PI budget'!Y74","v":""},{"$f":"'✏PI budget'!Z74","v":""},{"$f":"'✏PI budget'!AA74","v":0},{"$f":"'✏PI budget'!AB74","v":""},{"$f":"'✏PI budget'!AC74","v":""},{"$f":"'✏PI budget'!AD74","v":0},{"$f":"'✏PI budget'!AE74","v":""},{"$f":"'✏PI budget'!AF74","v":""},{"$f":"'✏PI budget'!AG74","v":0},{"$f":"'✏PI budget'!AH74","v":""},{"$f":"'✏PI budget'!AI74","v":""},{"$f":"'✏PI budget'!AJ74","v":0},{"$f":"'✏PI budget'!AK74","v":""},{"$f":"'✏PI budget'!AL74","v":""},{"$f":"'✏PI budget'!AM74","v":0},{"$f":"'✏PI budget'!AN74","v":""},{"$f":"'✏PI budget'!AO74","v":""},{"$f":"'✏PI budget'!AP74","v":0},{"$f":"'✏PI budget'!AQ74","v":""},{"$f":"'✏PI budget'!AR74","v":""},{"$f":"'✏PI budget'!AS74","v":0},{"$f":"'✏PI budget'!AT74","v":0},{"$f":"'✏PI budget'!AU74","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B75","v":0},{"$f":"'✏PI budget'!C75","v":0},{"$f":"'✏PI budget'!D75","v":0},{"$f":"'✏PI budget'!E75","v":0},{"$f":"'✏PI budget'!F75","v":" - "},{"$f":"'✏PI budget'!G75","v":0},{"$f":"'✏PI budget'!H75","v":0},{"$f":"'✏PI budget'!I75","v":0},{"$f":"'✏PI budget'!J75","v":0},{"$f":"'✏PI budget'!K75","v":0},{"$f":"'✏PI budget'!L75","v":0},{"$f":"'✏PI budget'!M75","v":37},{"$f":"'✏PI budget'!N75","v":0},{"$f":"'✏PI budget'!O75","v":0},{"$f":"'✏PI budget'!P75","v":""},{"$f":"'✏PI budget'!Q75","v":""},{"$f":"'✏PI budget'!R75","v":0},{"$f":"'✏PI budget'!S75","v":""},{"$f":"'✏PI budget'!T75","v":""},{"$f":"'✏PI budget'!U75","v":0},{"$f":"'✏PI budget'!V75","v":""},{"$f":"'✏PI budget'!W75","v":""},{"$f":"'✏PI budget'!X75","v":0},{"$f":"'✏PI budget'!Y75","v":""},{"$f":"'✏PI budget'!Z75","v":""},{"$f":"'✏PI budget'!AA75","v":0},{"$f":"'✏PI budget'!AB75","v":""},{"$f":"'✏PI budget'!AC75","v":""},{"$f":"'✏PI budget'!AD75","v":0},{"$f":"'✏PI budget'!AE75","v":""},{"$f":"'✏PI budget'!AF75","v":""},{"$f":"'✏PI budget'!AG75","v":0},{"$f":"'✏PI budget'!AH75","v":""},{"$f":"'✏PI budget'!AI75","v":""},{"$f":"'✏PI budget'!AJ75","v":0},{"$f":"'✏PI budget'!AK75","v":""},{"$f":"'✏PI budget'!AL75","v":""},{"$f":"'✏PI budget'!AM75","v":0},{"$f":"'✏PI budget'!AN75","v":""},{"$f":"'✏PI budget'!AO75","v":""},{"$f":"'✏PI budget'!AP75","v":0},{"$f":"'✏PI budget'!AQ75","v":""},{"$f":"'✏PI budget'!AR75","v":""},{"$f":"'✏PI budget'!AS75","v":0},{"$f":"'✏PI budget'!AT75","v":0},{"$f":"'✏PI budget'!AU75","v":0},"PI Organisation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum of VIP co-financing",null,{"$f":"SUM(O56:O75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'✏PI budget'!B76","v":0},{"$f":"'✏PI budget'!C76","v":0},{"$f":"'✏PI budget'!D76","v":0},{"$f":"'✏PI budget'!E76","v":0},{"$f":"'✏PI budget'!F76","v":0},{"$f":"'✏PI budget'!G76","v":0},{"$f":"'✏PI budget'!H76","v":0},{"$f":"'✏PI budget'!I76","v":0},{"$f":"'✏PI budget'!J76","v":0},{"$f":"'✏PI budget'!K76","v":0},{"$f":"'✏PI budget'!L76","v":0},{"$f":"'✏PI budget'!M76","v":"Sum of VIP co-financing"},{"$f":"'✏PI budget'!N76","v":0},{"$f":"'✏PI budget'!O76","v":0},{"$f":"'✏PI budget'!P76","v":0},{"$f":"'✏PI budget'!Q76","v":0},{"$f":"'✏PI budget'!R76","v":0},{"$f":"'✏PI budget'!S76","v":0},{"$f":"'✏PI budget'!T76","v":0},{"$f":"'✏PI budget'!U76","v":0},{"$f":"'✏PI budget'!V76","v":0},{"$f":"'✏PI budget'!W76","v":0},{"$f":"'✏PI budget'!X76","v":0},{"$f":"'✏PI budget'!Y76","v":0},{"$f":"'✏PI budget'!Z76","v":0},{"$f":"'✏PI budget'!AA76","v":0},{"$f":"'✏PI budget'!AB76","v":0},{"$f":"'✏PI budget'!AC76","v":0},{"$f":"'✏PI budget'!AD76","v":0},{"$f":"'✏PI budget'!AE76","v":0},{"$f":"'✏PI budget'!AF76","v":0},{"$f":"'✏PI budget'!AG76","v":0},{"$f":"'✏PI budget'!AH76","v":0},{"$f":"'✏PI budget'!AI76","v":0},{"$f":"'✏PI budget'!AJ76","v":0},{"$f":"'✏PI budget'!AK76","v":0},{"$f":"'✏PI budget'!AL76","v":0},{"$f":"'✏PI budget'!AM76","v":0},{"$f":"'✏PI budget'!AN76","v":0},{"$f":"'✏PI budget'!AO76","v":0},{"$f":"'✏PI budget'!AP76","v":0},{"$f":"'✏PI budget'!AQ76","v":0},{"$f":"'✏PI budget'!AR76","v":0},{"$f":"'✏PI budget'!AS76","v":0},{"$f":"'✏PI budget'!AT76","v":0},{"$f":"'✏PI budget'!AU76","v":0},"PI Organisation",0]
[null,null,null,null,null,"  VIP Other sources",null,null,{"$f":"$I$20","v":"Notes/Name"},null,null,{"$f":"$L$20","v":"Monthly wage - Year '26"},{"$f":"$M$20","v":"Hours per week"},null,null,"",null,null,{"$f":"IF(R77<>\"\",R77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(U77<>\"\",U77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(X77<>\"\",X77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(AA77<>\"\",AA77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(AD77<>\"\",AD77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(AG77<>\"\",AG77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(AJ77<>\"\",AJ77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(AM77<>\"\",AM77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(AP77<>\"\",AP77/12*$K77,\"\")","v":""},null,null,null,null,null,{"$f":"'✏PI budget'!B77","v":0},{"$f":"'✏PI budget'!C77","v":0},{"$f":"'✏PI budget'!D77","v":0},{"$f":"'✏PI budget'!E77","v":0},{"$f":"'✏PI budget'!F77","v":"  VIP Other sources"},{"$f":"'✏PI budget'!G77","v":0},{"$f":"'✏PI budget'!H77","v":0},{"$f":"'✏PI budget'!I77","v":"Notes/Name"},{"$f":"'✏PI budget'!J77","v":0},{"$f":"'✏PI budget'!K77","v":0},{"$f":"'✏PI budget'!L77","v":"Monthly wage - Year '26"},{"$f":"'✏PI budget'!M77","v":"Hours per week"},{"$f":"'✏PI budget'!N77","v":0},{"$f":"'✏PI budget'!O77","v":0},{"$f":"'✏PI budget'!P77","v":""},{"$f":"'✏PI budget'!Q77","v":0},{"$f":"'✏PI budget'!R77","v":0},{"$f":"'✏PI budget'!S77","v":""},{"$f":"'✏PI budget'!T77","v":0},{"$f":"'✏PI budget'!U77","v":0},{"$f":"'✏PI budget'!V77","v":""},{"$f":"'✏PI budget'!W77","v":0},{"$f":"'✏PI budget'!X77","v":0},{"$f":"'✏PI budget'!Y77","v":""},{"$f":"'✏PI budget'!Z77","v":0},{"$f":"'✏PI budget'!AA77","v":0},{"$f":"'✏PI budget'!AB77","v":""},{"$f":"'✏PI budget'!AC77","v":0},{"$f":"'✏PI budget'!AD77","v":0},{"$f":"'✏PI budget'!AE77","v":""},{"$f":"'✏PI budget'!AF77","v":0},{"$f":"'✏PI budget'!AG77","v":0},{"$f":"'✏PI budget'!AH77","v":""},{"$f":"'✏PI budget'!AI77","v":0},{"$f":"'✏PI budget'!AJ77","v":0},{"$f":"'✏PI budget'!AK77","v":""},{"$f":"'✏PI budget'!AL77","v":0},{"$f":"'✏PI budget'!AM77","v":0},{"$f":"'✏PI budget'!AN77","v":""},{"$f":"'✏PI budget'!AO77","v":0},{"$f":"'✏PI budget'!AP77","v":0},{"$f":"'✏PI budget'!AQ77","v":""},{"$f":"'✏PI budget'!AR77","v":0},{"$f":"'✏PI budget'!AS77","v":0},{"$f":"'✏PI budget'!AT77","v":0},{"$f":"'✏PI budget'!AU77","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,{"$f":"M78/37","v":1},null,37,null,null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^Q$3*O78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^T$3*R78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^W$3*U78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^Z$3*X78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^AC$3*AA78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^AF$3*AD78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^AI$3*AG78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^AL$3*AJ78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^AO$3*AM78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^AR$3*AP78,-3),\"\")","v":""},{"$f":"SUMIF($O$20:$AR$20,AS$20,$O78:$AR78)","v":0},0,0,null,{"$f":"'✏PI budget'!B78","v":0},{"$f":"'✏PI budget'!C78","v":0},{"$f":"'✏PI budget'!D78","v":0},{"$f":"'✏PI budget'!E78","v":0},{"$f":"'✏PI budget'!F78","v":" - "},{"$f":"'✏PI budget'!G78","v":0},{"$f":"'✏PI budget'!H78","v":0},{"$f":"'✏PI budget'!I78","v":0},{"$f":"'✏PI budget'!J78","v":0},{"$f":"'✏PI budget'!K78","v":1},{"$f":"'✏PI budget'!L78","v":0},{"$f":"'✏PI budget'!M78","v":37},{"$f":"'✏PI budget'!N78","v":0},{"$f":"'✏PI budget'!O78","v":0},{"$f":"'✏PI budget'!P78","v":""},{"$f":"'✏PI budget'!Q78","v":""},{"$f":"'✏PI budget'!R78","v":0},{"$f":"'✏PI budget'!S78","v":""},{"$f":"'✏PI budget'!T78","v":""},{"$f":"'✏PI budget'!U78","v":0},{"$f":"'✏PI budget'!V78","v":""},{"$f":"'✏PI budget'!W78","v":""},{"$f":"'✏PI budget'!X78","v":0},{"$f":"'✏PI budget'!Y78","v":""},{"$f":"'✏PI budget'!Z78","v":""},{"$f":"'✏PI budget'!AA78","v":0},{"$f":"'✏PI budget'!AB78","v":""},{"$f":"'✏PI budget'!AC78","v":""},{"$f":"'✏PI budget'!AD78","v":0},{"$f":"'✏PI budget'!AE78","v":""},{"$f":"'✏PI budget'!AF78","v":""},{"$f":"'✏PI budget'!AG78","v":0},{"$f":"'✏PI budget'!AH78","v":""},{"$f":"'✏PI budget'!AI78","v":""},{"$f":"'✏PI budget'!AJ78","v":0},{"$f":"'✏PI budget'!AK78","v":""},{"$f":"'✏PI budget'!AL78","v":""},{"$f":"'✏PI budget'!AM78","v":0},{"$f":"'✏PI budget'!AN78","v":""},{"$f":"'✏PI budget'!AO78","v":""},{"$f":"'✏PI budget'!AP78","v":0},{"$f":"'✏PI budget'!AQ78","v":""},{"$f":"'✏PI budget'!AR78","v":""},{"$f":"'✏PI budget'!AS78","v":0},{"$f":"'✏PI budget'!AT78","v":0},{"$f":"'✏PI budget'!AU78","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^Q$3*O79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^T$3*R79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^W$3*U79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^Z$3*X79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^AC$3*AA79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^AF$3*AD79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^AI$3*AG79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^AL$3*AJ79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^AO$3*AM79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^AR$3*AP79,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏PI budget'!B79","v":0},{"$f":"'✏PI budget'!C79","v":0},{"$f":"'✏PI budget'!D79","v":0},{"$f":"'✏PI budget'!E79","v":0},{"$f":"'✏PI budget'!F79","v":" - "},{"$f":"'✏PI budget'!G79","v":0},{"$f":"'✏PI budget'!H79","v":0},{"$f":"'✏PI budget'!I79","v":0},{"$f":"'✏PI budget'!J79","v":0},{"$f":"'✏PI budget'!K79","v":1},{"$f":"'✏PI budget'!L79","v":0},{"$f":"'✏PI budget'!M79","v":37},{"$f":"'✏PI budget'!N79","v":0},{"$f":"'✏PI budget'!O79","v":0},{"$f":"'✏PI budget'!P79","v":""},{"$f":"'✏PI budget'!Q79","v":""},{"$f":"'✏PI budget'!R79","v":0},{"$f":"'✏PI budget'!S79","v":""},{"$f":"'✏PI budget'!T79","v":""},{"$f":"'✏PI budget'!U79","v":0},{"$f":"'✏PI budget'!V79","v":""},{"$f":"'✏PI budget'!W79","v":""},{"$f":"'✏PI budget'!X79","v":0},{"$f":"'✏PI budget'!Y79","v":""},{"$f":"'✏PI budget'!Z79","v":""},{"$f":"'✏PI budget'!AA79","v":0},{"$f":"'✏PI budget'!AB79","v":""},{"$f":"'✏PI budget'!AC79","v":""},{"$f":"'✏PI budget'!AD79","v":0},{"$f":"'✏PI budget'!AE79","v":""},{"$f":"'✏PI budget'!AF79","v":""},{"$f":"'✏PI budget'!AG79","v":0},{"$f":"'✏PI budget'!AH79","v":""},{"$f":"'✏PI budget'!AI79","v":""},{"$f":"'✏PI budget'!AJ79","v":0},{"$f":"'✏PI budget'!AK79","v":""},{"$f":"'✏PI budget'!AL79","v":""},{"$f":"'✏PI budget'!AM79","v":0},{"$f":"'✏PI budget'!AN79","v":""},{"$f":"'✏PI budget'!AO79","v":""},{"$f":"'✏PI budget'!AP79","v":0},{"$f":"'✏PI budget'!AQ79","v":""},{"$f":"'✏PI budget'!AR79","v":""},{"$f":"'✏PI budget'!AS79","v":0},{"$f":"'✏PI budget'!AT79","v":0},{"$f":"'✏PI budget'!AU79","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^Q$3*O80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^T$3*R80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^W$3*U80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^Z$3*X80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^AC$3*AA80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^AF$3*AD80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^AI$3*AG80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^AL$3*AJ80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^AO$3*AM80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^AR$3*AP80,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏PI budget'!B80","v":0},{"$f":"'✏PI budget'!C80","v":0},{"$f":"'✏PI budget'!D80","v":0},{"$f":"'✏PI budget'!E80","v":0},{"$f":"'✏PI budget'!F80","v":" - "},{"$f":"'✏PI budget'!G80","v":0},{"$f":"'✏PI budget'!H80","v":0},{"$f":"'✏PI budget'!I80","v":0},{"$f":"'✏PI budget'!J80","v":0},{"$f":"'✏PI budget'!K80","v":1},{"$f":"'✏PI budget'!L80","v":0},{"$f":"'✏PI budget'!M80","v":37},{"$f":"'✏PI budget'!N80","v":0},{"$f":"'✏PI budget'!O80","v":0},{"$f":"'✏PI budget'!P80","v":""},{"$f":"'✏PI budget'!Q80","v":""},{"$f":"'✏PI budget'!R80","v":0},{"$f":"'✏PI budget'!S80","v":""},{"$f":"'✏PI budget'!T80","v":""},{"$f":"'✏PI budget'!U80","v":0},{"$f":"'✏PI budget'!V80","v":""},{"$f":"'✏PI budget'!W80","v":""},{"$f":"'✏PI budget'!X80","v":0},{"$f":"'✏PI budget'!Y80","v":""},{"$f":"'✏PI budget'!Z80","v":""},{"$f":"'✏PI budget'!AA80","v":0},{"$f":"'✏PI budget'!AB80","v":""},{"$f":"'✏PI budget'!AC80","v":""},{"$f":"'✏PI budget'!AD80","v":0},{"$f":"'✏PI budget'!AE80","v":""},{"$f":"'✏PI budget'!AF80","v":""},{"$f":"'✏PI budget'!AG80","v":0},{"$f":"'✏PI budget'!AH80","v":""},{"$f":"'✏PI budget'!AI80","v":""},{"$f":"'✏PI budget'!AJ80","v":0},{"$f":"'✏PI budget'!AK80","v":""},{"$f":"'✏PI budget'!AL80","v":""},{"$f":"'✏PI budget'!AM80","v":0},{"$f":"'✏PI budget'!AN80","v":""},{"$f":"'✏PI budget'!AO80","v":""},{"$f":"'✏PI budget'!AP80","v":0},{"$f":"'✏PI budget'!AQ80","v":""},{"$f":"'✏PI budget'!AR80","v":""},{"$f":"'✏PI budget'!AS80","v":0},{"$f":"'✏PI budget'!AT80","v":0},{"$f":"'✏PI budget'!AU80","v":0},"PI Organisation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum of VIP Other sources",null,{"$f":"SUM(O78:O80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'✏PI budget'!B81","v":0},{"$f":"'✏PI budget'!C81","v":0},{"$f":"'✏PI budget'!D81","v":0},{"$f":"'✏PI budget'!E81","v":0},{"$f":"'✏PI budget'!F81","v":0},{"$f":"'✏PI budget'!G81","v":0},{"$f":"'✏PI budget'!H81","v":0},{"$f":"'✏PI budget'!I81","v":0},{"$f":"'✏PI budget'!J81","v":0},{"$f":"'✏PI budget'!K81","v":0},{"$f":"'✏PI budget'!L81","v":0},{"$f":"'✏PI budget'!M81","v":"Sum of VIP Other sources"},{"$f":"'✏PI budget'!N81","v":0},{"$f":"'✏PI budget'!O81","v":0},{"$f":"'✏PI budget'!P81","v":0},{"$f":"'✏PI budget'!Q81","v":0},{"$f":"'✏PI budget'!R81","v":0},{"$f":"'✏PI budget'!S81","v":0},{"$f":"'✏PI budget'!T81","v":0},{"$f":"'✏PI budget'!U81","v":0},{"$f":"'✏PI budget'!V81","v":0},{"$f":"'✏PI budget'!W81","v":0},{"$f":"'✏PI budget'!X81","v":0},{"$f":"'✏PI budget'!Y81","v":0},{"$f":"'✏PI budget'!Z81","v":0},{"$f":"'✏PI budget'!AA81","v":0},{"$f":"'✏PI budget'!AB81","v":0},{"$f":"'✏PI budget'!AC81","v":0},{"$f":"'✏PI budget'!AD81","v":0},{"$f":"'✏PI budget'!AE81","v":0},{"$f":"'✏PI budget'!AF81","v":0},{"$f":"'✏PI budget'!AG81","v":0},{"$f":"'✏PI budget'!AH81","v":0},{"$f":"'✏PI budget'!AI81","v":0},{"$f":"'✏PI budget'!AJ81","v":0},{"$f":"'✏PI budget'!AK81","v":0},{"$f":"'✏PI budget'!AL81","v":0},{"$f":"'✏PI budget'!AM81","v":0},{"$f":"'✏PI budget'!AN81","v":0},{"$f":"'✏PI budget'!AO81","v":0},{"$f":"'✏PI budget'!AP81","v":0},{"$f":"'✏PI budget'!AQ81","v":0},{"$f":"'✏PI budget'!AR81","v":0},{"$f":"'✏PI budget'!AS81","v":0},{"$f":"'✏PI budget'!AT81","v":0},{"$f":"'✏PI budget'!AU81","v":0},"PI Organisation",0]
[null,null,null,null,null,"TAP",null,null,{"$f":"$I$20","v":"Notes/Name"},null,null,{"$f":"$L$20","v":"Monthly wage - Year '26"},{"$f":"$M$20","v":"Hours per week"},{"$f":"$N$20","v":"Derived cost?"},null,"",null,null,{"$f":"IF(R82<>\"\",R82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(U82<>\"\",U82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(X82<>\"\",X82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(AA82<>\"\",AA82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(AD82<>\"\",AD82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(AG82<>\"\",AG82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(AJ82<>\"\",AJ82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(AM82<>\"\",AM82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(AP82<>\"\",AP82/12*$K82,\"\")","v":""},null,null,null,null,null,{"$f":"'✏PI budget'!B82","v":0},{"$f":"'✏PI budget'!C82","v":0},{"$f":"'✏PI budget'!D82","v":0},{"$f":"'✏PI budget'!E82","v":0},{"$f":"'✏PI budget'!F82","v":"TAP"},{"$f":"'✏PI budget'!G82","v":0},{"$f":"'✏PI budget'!H82","v":0},{"$f":"'✏PI budget'!I82","v":"Notes/Name"},{"$f":"'✏PI budget'!J82","v":0},{"$f":"'✏PI budget'!K82","v":0},{"$f":"'✏PI budget'!L82","v":"Monthly wage - Year '26"},{"$f":"'✏PI budget'!M82","v":"Hours per week"},{"$f":"'✏PI budget'!N82","v":"Derived cost?"},{"$f":"'✏PI budget'!O82","v":0},{"$f":"'✏PI budget'!P82","v":""},{"$f":"'✏PI budget'!Q82","v":0},{"$f":"'✏PI budget'!R82","v":0},{"$f":"'✏PI budget'!S82","v":""},{"$f":"'✏PI budget'!T82","v":0},{"$f":"'✏PI budget'!U82","v":0},{"$f":"'✏PI budget'!V82","v":""},{"$f":"'✏PI budget'!W82","v":0},{"$f":"'✏PI budget'!X82","v":0},{"$f":"'✏PI budget'!Y82","v":""},{"$f":"'✏PI budget'!Z82","v":0},{"$f":"'✏PI budget'!AA82","v":0},{"$f":"'✏PI budget'!AB82","v":""},{"$f":"'✏PI budget'!AC82","v":0},{"$f":"'✏PI budget'!AD82","v":0},{"$f":"'✏PI budget'!AE82","v":""},{"$f":"'✏PI budget'!AF82","v":0},{"$f":"'✏PI budget'!AG82","v":0},{"$f":"'✏PI budget'!AH82","v":""},{"$f":"'✏PI budget'!AI82","v":0},{"$f":"'✏PI budget'!AJ82","v":0},{"$f":"'✏PI budget'!AK82","v":""},{"$f":"'✏PI budget'!AL82","v":0},{"$f":"'✏PI budget'!AM82","v":0},{"$f":"'✏PI budget'!AN82","v":""},{"$f":"'✏PI budget'!AO82","v":0},{"$f":"'✏PI budget'!AP82","v":0},{"$f":"'✏PI budget'!AQ82","v":""},{"$f":"'✏PI budget'!AR82","v":0},{"$f":"'✏PI budget'!AS82","v":0},{"$f":"'✏PI budget'!AT82","v":0},{"$f":"'✏PI budget'!AU82","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,{"$f":"M83/37","v":1},null,37,null,null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^Q$3*O83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^T$3*R83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^W$3*U83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^Z$3*X83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^AC$3*AA83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^AF$3*AD83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^AI$3*AG83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^AL$3*AJ83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^AO$3*AM83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^AR$3*AP83,-3),\"\")","v":""},{"$f":"SUMIF($O$20:$AR$20,AS$20,$O83:$AR83)","v":0},0,0,null,{"$f":"'✏PI budget'!B83","v":"Salary"},{"$f":"'✏PI budget'!C83","v":"TAP"},{"$f":"'✏PI budget'!D83","v":0},{"$f":"'✏PI budget'!E83","v":0},{"$f":"'✏PI budget'!F83","v":" - "},{"$f":"'✏PI budget'!G83","v":0},{"$f":"'✏PI budget'!H83","v":0},{"$f":"'✏PI budget'!I83","v":0},{"$f":"'✏PI budget'!J83","v":0},{"$f":"'✏PI budget'!K83","v":1},{"$f":"'✏PI budget'!L83","v":0},{"$f":"'✏PI budget'!M83","v":37},{"$f":"'✏PI budget'!N83","v":0},{"$f":"'✏PI budget'!O83","v":0},{"$f":"'✏PI budget'!P83","v":""},{"$f":"'✏PI budget'!Q83","v":""},{"$f":"'✏PI budget'!R83","v":0},{"$f":"'✏PI budget'!S83","v":""},{"$f":"'✏PI budget'!T83","v":""},{"$f":"'✏PI budget'!U83","v":0},{"$f":"'✏PI budget'!V83","v":""},{"$f":"'✏PI budget'!W83","v":""},{"$f":"'✏PI budget'!X83","v":0},{"$f":"'✏PI budget'!Y83","v":""},{"$f":"'✏PI budget'!Z83","v":""},{"$f":"'✏PI budget'!AA83","v":0},{"$f":"'✏PI budget'!AB83","v":""},{"$f":"'✏PI budget'!AC83","v":""},{"$f":"'✏PI budget'!AD83","v":0},{"$f":"'✏PI budget'!AE83","v":""},{"$f":"'✏PI budget'!AF83","v":""},{"$f":"'✏PI budget'!AG83","v":0},{"$f":"'✏PI budget'!AH83","v":""},{"$f":"'✏PI budget'!AI83","v":""},{"$f":"'✏PI budget'!AJ83","v":0},{"$f":"'✏PI budget'!AK83","v":""},{"$f":"'✏PI budget'!AL83","v":""},{"$f":"'✏PI budget'!AM83","v":0},{"$f":"'✏PI budget'!AN83","v":""},{"$f":"'✏PI budget'!AO83","v":""},{"$f":"'✏PI budget'!AP83","v":0},{"$f":"'✏PI budget'!AQ83","v":""},{"$f":"'✏PI budget'!AR83","v":""},{"$f":"'✏PI budget'!AS83","v":0},{"$f":"'✏PI budget'!AT83","v":0},{"$f":"'✏PI budget'!AU83","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B84","v":"Salary"},{"$f":"'✏PI budget'!C84","v":"TAP"},{"$f":"'✏PI budget'!D84","v":0},{"$f":"'✏PI budget'!E84","v":0},{"$f":"'✏PI budget'!F84","v":" - "},{"$f":"'✏PI budget'!G84","v":0},{"$f":"'✏PI budget'!H84","v":0},{"$f":"'✏PI budget'!I84","v":0},{"$f":"'✏PI budget'!J84","v":0},{"$f":"'✏PI budget'!K84","v":1},{"$f":"'✏PI budget'!L84","v":0},{"$f":"'✏PI budget'!M84","v":37},{"$f":"'✏PI budget'!N84","v":0},{"$f":"'✏PI budget'!O84","v":0},{"$f":"'✏PI budget'!P84","v":""},{"$f":"'✏PI budget'!Q84","v":""},{"$f":"'✏PI budget'!R84","v":0},{"$f":"'✏PI budget'!S84","v":""},{"$f":"'✏PI budget'!T84","v":""},{"$f":"'✏PI budget'!U84","v":0},{"$f":"'✏PI budget'!V84","v":""},{"$f":"'✏PI budget'!W84","v":""},{"$f":"'✏PI budget'!X84","v":0},{"$f":"'✏PI budget'!Y84","v":""},{"$f":"'✏PI budget'!Z84","v":""},{"$f":"'✏PI budget'!AA84","v":0},{"$f":"'✏PI budget'!AB84","v":""},{"$f":"'✏PI budget'!AC84","v":""},{"$f":"'✏PI budget'!AD84","v":0},{"$f":"'✏PI budget'!AE84","v":""},{"$f":"'✏PI budget'!AF84","v":""},{"$f":"'✏PI budget'!AG84","v":0},{"$f":"'✏PI budget'!AH84","v":""},{"$f":"'✏PI budget'!AI84","v":""},{"$f":"'✏PI budget'!AJ84","v":0},{"$f":"'✏PI budget'!AK84","v":""},{"$f":"'✏PI budget'!AL84","v":""},{"$f":"'✏PI budget'!AM84","v":0},{"$f":"'✏PI budget'!AN84","v":""},{"$f":"'✏PI budget'!AO84","v":""},{"$f":"'✏PI budget'!AP84","v":0},{"$f":"'✏PI budget'!AQ84","v":""},{"$f":"'✏PI budget'!AR84","v":""},{"$f":"'✏PI budget'!AS84","v":0},{"$f":"'✏PI budget'!AT84","v":0},{"$f":"'✏PI budget'!AU84","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B85","v":"Salary"},{"$f":"'✏PI budget'!C85","v":"TAP"},{"$f":"'✏PI budget'!D85","v":0},{"$f":"'✏PI budget'!E85","v":0},{"$f":"'✏PI budget'!F85","v":" - "},{"$f":"'✏PI budget'!G85","v":0},{"$f":"'✏PI budget'!H85","v":0},{"$f":"'✏PI budget'!I85","v":0},{"$f":"'✏PI budget'!J85","v":0},{"$f":"'✏PI budget'!K85","v":1},{"$f":"'✏PI budget'!L85","v":0},{"$f":"'✏PI budget'!M85","v":37},{"$f":"'✏PI budget'!N85","v":0},{"$f":"'✏PI budget'!O85","v":0},{"$f":"'✏PI budget'!P85","v":""},{"$f":"'✏PI budget'!Q85","v":""},{"$f":"'✏PI budget'!R85","v":0},{"$f":"'✏PI budget'!S85","v":""},{"$f":"'✏PI budget'!T85","v":""},{"$f":"'✏PI budget'!U85","v":0},{"$f":"'✏PI budget'!V85","v":""},{"$f":"'✏PI budget'!W85","v":""},{"$f":"'✏PI budget'!X85","v":0},{"$f":"'✏PI budget'!Y85","v":""},{"$f":"'✏PI budget'!Z85","v":""},{"$f":"'✏PI budget'!AA85","v":0},{"$f":"'✏PI budget'!AB85","v":""},{"$f":"'✏PI budget'!AC85","v":""},{"$f":"'✏PI budget'!AD85","v":0},{"$f":"'✏PI budget'!AE85","v":""},{"$f":"'✏PI budget'!AF85","v":""},{"$f":"'✏PI budget'!AG85","v":0},{"$f":"'✏PI budget'!AH85","v":""},{"$f":"'✏PI budget'!AI85","v":""},{"$f":"'✏PI budget'!AJ85","v":0},{"$f":"'✏PI budget'!AK85","v":""},{"$f":"'✏PI budget'!AL85","v":""},{"$f":"'✏PI budget'!AM85","v":0},{"$f":"'✏PI budget'!AN85","v":""},{"$f":"'✏PI budget'!AO85","v":""},{"$f":"'✏PI budget'!AP85","v":0},{"$f":"'✏PI budget'!AQ85","v":""},{"$f":"'✏PI budget'!AR85","v":""},{"$f":"'✏PI budget'!AS85","v":0},{"$f":"'✏PI budget'!AT85","v":0},{"$f":"'✏PI budget'!AU85","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B86","v":"Salary"},{"$f":"'✏PI budget'!C86","v":"TAP"},{"$f":"'✏PI budget'!D86","v":0},{"$f":"'✏PI budget'!E86","v":0},{"$f":"'✏PI budget'!F86","v":" - "},{"$f":"'✏PI budget'!G86","v":0},{"$f":"'✏PI budget'!H86","v":0},{"$f":"'✏PI budget'!I86","v":0},{"$f":"'✏PI budget'!J86","v":0},{"$f":"'✏PI budget'!K86","v":1},{"$f":"'✏PI budget'!L86","v":0},{"$f":"'✏PI budget'!M86","v":37},{"$f":"'✏PI budget'!N86","v":0},{"$f":"'✏PI budget'!O86","v":0},{"$f":"'✏PI budget'!P86","v":""},{"$f":"'✏PI budget'!Q86","v":""},{"$f":"'✏PI budget'!R86","v":0},{"$f":"'✏PI budget'!S86","v":""},{"$f":"'✏PI budget'!T86","v":""},{"$f":"'✏PI budget'!U86","v":0},{"$f":"'✏PI budget'!V86","v":""},{"$f":"'✏PI budget'!W86","v":""},{"$f":"'✏PI budget'!X86","v":0},{"$f":"'✏PI budget'!Y86","v":""},{"$f":"'✏PI budget'!Z86","v":""},{"$f":"'✏PI budget'!AA86","v":0},{"$f":"'✏PI budget'!AB86","v":""},{"$f":"'✏PI budget'!AC86","v":""},{"$f":"'✏PI budget'!AD86","v":0},{"$f":"'✏PI budget'!AE86","v":""},{"$f":"'✏PI budget'!AF86","v":""},{"$f":"'✏PI budget'!AG86","v":0},{"$f":"'✏PI budget'!AH86","v":""},{"$f":"'✏PI budget'!AI86","v":""},{"$f":"'✏PI budget'!AJ86","v":0},{"$f":"'✏PI budget'!AK86","v":""},{"$f":"'✏PI budget'!AL86","v":""},{"$f":"'✏PI budget'!AM86","v":0},{"$f":"'✏PI budget'!AN86","v":""},{"$f":"'✏PI budget'!AO86","v":""},{"$f":"'✏PI budget'!AP86","v":0},{"$f":"'✏PI budget'!AQ86","v":""},{"$f":"'✏PI budget'!AR86","v":""},{"$f":"'✏PI budget'!AS86","v":0},{"$f":"'✏PI budget'!AT86","v":0},{"$f":"'✏PI budget'!AU86","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B87","v":"Salary"},{"$f":"'✏PI budget'!C87","v":"TAP"},{"$f":"'✏PI budget'!D87","v":0},{"$f":"'✏PI budget'!E87","v":0},{"$f":"'✏PI budget'!F87","v":" - "},{"$f":"'✏PI budget'!G87","v":0},{"$f":"'✏PI budget'!H87","v":0},{"$f":"'✏PI budget'!I87","v":0},{"$f":"'✏PI budget'!J87","v":0},{"$f":"'✏PI budget'!K87","v":1},{"$f":"'✏PI budget'!L87","v":0},{"$f":"'✏PI budget'!M87","v":37},{"$f":"'✏PI budget'!N87","v":0},{"$f":"'✏PI budget'!O87","v":0},{"$f":"'✏PI budget'!P87","v":""},{"$f":"'✏PI budget'!Q87","v":""},{"$f":"'✏PI budget'!R87","v":0},{"$f":"'✏PI budget'!S87","v":""},{"$f":"'✏PI budget'!T87","v":""},{"$f":"'✏PI budget'!U87","v":0},{"$f":"'✏PI budget'!V87","v":""},{"$f":"'✏PI budget'!W87","v":""},{"$f":"'✏PI budget'!X87","v":0},{"$f":"'✏PI budget'!Y87","v":""},{"$f":"'✏PI budget'!Z87","v":""},{"$f":"'✏PI budget'!AA87","v":0},{"$f":"'✏PI budget'!AB87","v":""},{"$f":"'✏PI budget'!AC87","v":""},{"$f":"'✏PI budget'!AD87","v":0},{"$f":"'✏PI budget'!AE87","v":""},{"$f":"'✏PI budget'!AF87","v":""},{"$f":"'✏PI budget'!AG87","v":0},{"$f":"'✏PI budget'!AH87","v":""},{"$f":"'✏PI budget'!AI87","v":""},{"$f":"'✏PI budget'!AJ87","v":0},{"$f":"'✏PI budget'!AK87","v":""},{"$f":"'✏PI budget'!AL87","v":""},{"$f":"'✏PI budget'!AM87","v":0},{"$f":"'✏PI budget'!AN87","v":""},{"$f":"'✏PI budget'!AO87","v":""},{"$f":"'✏PI budget'!AP87","v":0},{"$f":"'✏PI budget'!AQ87","v":""},{"$f":"'✏PI budget'!AR87","v":""},{"$f":"'✏PI budget'!AS87","v":0},{"$f":"'✏PI budget'!AT87","v":0},{"$f":"'✏PI budget'!AU87","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,{"$f":"IF(O88<>\"\",O88/12*$K88,\"\")","v":""},{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^Q$3*O88,-3),\"\")","v":""},null,{"$f":"IF(R88<>\"\",R88/12*$K88,\"\")","v":""},{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^T$3*R88,-3),\"\")","v":""},null,{"$f":"IF(U88<>\"\",U88/12*$K88,\"\")","v":""},{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^W$3*U88,-3),\"\")","v":""},null,{"$f":"IF(X88<>\"\",X88/12*$K88,\"\")","v":""},{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^Z$3*X88,-3),\"\")","v":""},null,{"$f":"IF(AA88<>\"\",AA88/12*$K88,\"\")","v":""},{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^AC$3*AA88,-3),\"\")","v":""},null,{"$f":"IF(AD88<>\"\",AD88/12*$K88,\"\")","v":""},{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^AF$3*AD88,-3),\"\")","v":""},null,{"$f":"IF(AG88<>\"\",AG88/12*$K88,\"\")","v":""},{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^AI$3*AG88,-3),\"\")","v":""},null,{"$f":"IF(AJ88<>\"\",AJ88/12*$K88,\"\")","v":""},{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^AL$3*AJ88,-3),\"\")","v":""},null,{"$f":"IF(AM88<>\"\",AM88/12*$K88,\"\")","v":""},{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^AO$3*AM88,-3),\"\")","v":""},null,{"$f":"IF(AP88<>\"\",AP88/12*$K88,\"\")","v":""},{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^AR$3*AP88,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏PI budget'!B88","v":"Salary"},{"$f":"'✏PI budget'!C88","v":"TAP"},{"$f":"'✏PI budget'!D88","v":0},{"$f":"'✏PI budget'!E88","v":0},{"$f":"'✏PI budget'!F88","v":" - "},{"$f":"'✏PI budget'!G88","v":0},{"$f":"'✏PI budget'!H88","v":0},{"$f":"'✏PI budget'!I88","v":0},{"$f":"'✏PI budget'!J88","v":0},{"$f":"'✏PI budget'!K88","v":0},{"$f":"'✏PI budget'!L88","v":0},{"$f":"'✏PI budget'!M88","v":37},{"$f":"'✏PI budget'!N88","v":0},{"$f":"'✏PI budget'!O88","v":0},{"$f":"'✏PI budget'!P88","v":""},{"$f":"'✏PI budget'!Q88","v":""},{"$f":"'✏PI budget'!R88","v":0},{"$f":"'✏PI budget'!S88","v":""},{"$f":"'✏PI budget'!T88","v":""},{"$f":"'✏PI budget'!U88","v":0},{"$f":"'✏PI budget'!V88","v":""},{"$f":"'✏PI budget'!W88","v":""},{"$f":"'✏PI budget'!X88","v":0},{"$f":"'✏PI budget'!Y88","v":""},{"$f":"'✏PI budget'!Z88","v":""},{"$f":"'✏PI budget'!AA88","v":0},{"$f":"'✏PI budget'!AB88","v":""},{"$f":"'✏PI budget'!AC88","v":""},{"$f":"'✏PI budget'!AD88","v":0},{"$f":"'✏PI budget'!AE88","v":""},{"$f":"'✏PI budget'!AF88","v":""},{"$f":"'✏PI budget'!AG88","v":0},{"$f":"'✏PI budget'!AH88","v":""},{"$f":"'✏PI budget'!AI88","v":""},{"$f":"'✏PI budget'!AJ88","v":0},{"$f":"'✏PI budget'!AK88","v":""},{"$f":"'✏PI budget'!AL88","v":""},{"$f":"'✏PI budget'!AM88","v":0},{"$f":"'✏PI budget'!AN88","v":""},{"$f":"'✏PI budget'!AO88","v":""},{"$f":"'✏PI budget'!AP88","v":0},{"$f":"'✏PI budget'!AQ88","v":""},{"$f":"'✏PI budget'!AR88","v":""},{"$f":"'✏PI budget'!AS88","v":0},{"$f":"'✏PI budget'!AT88","v":0},{"$f":"'✏PI budget'!AU88","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B89","v":"Salary"},{"$f":"'✏PI budget'!C89","v":"TAP"},{"$f":"'✏PI budget'!D89","v":0},{"$f":"'✏PI budget'!E89","v":0},{"$f":"'✏PI budget'!F89","v":" - "},{"$f":"'✏PI budget'!G89","v":0},{"$f":"'✏PI budget'!H89","v":0},{"$f":"'✏PI budget'!I89","v":0},{"$f":"'✏PI budget'!J89","v":0},{"$f":"'✏PI budget'!K89","v":0},{"$f":"'✏PI budget'!L89","v":0},{"$f":"'✏PI budget'!M89","v":37},{"$f":"'✏PI budget'!N89","v":0},{"$f":"'✏PI budget'!O89","v":0},{"$f":"'✏PI budget'!P89","v":""},{"$f":"'✏PI budget'!Q89","v":""},{"$f":"'✏PI budget'!R89","v":0},{"$f":"'✏PI budget'!S89","v":""},{"$f":"'✏PI budget'!T89","v":""},{"$f":"'✏PI budget'!U89","v":0},{"$f":"'✏PI budget'!V89","v":""},{"$f":"'✏PI budget'!W89","v":""},{"$f":"'✏PI budget'!X89","v":0},{"$f":"'✏PI budget'!Y89","v":""},{"$f":"'✏PI budget'!Z89","v":""},{"$f":"'✏PI budget'!AA89","v":0},{"$f":"'✏PI budget'!AB89","v":""},{"$f":"'✏PI budget'!AC89","v":""},{"$f":"'✏PI budget'!AD89","v":0},{"$f":"'✏PI budget'!AE89","v":""},{"$f":"'✏PI budget'!AF89","v":""},{"$f":"'✏PI budget'!AG89","v":0},{"$f":"'✏PI budget'!AH89","v":""},{"$f":"'✏PI budget'!AI89","v":""},{"$f":"'✏PI budget'!AJ89","v":0},{"$f":"'✏PI budget'!AK89","v":""},{"$f":"'✏PI budget'!AL89","v":""},{"$f":"'✏PI budget'!AM89","v":0},{"$f":"'✏PI budget'!AN89","v":""},{"$f":"'✏PI budget'!AO89","v":""},{"$f":"'✏PI budget'!AP89","v":0},{"$f":"'✏PI budget'!AQ89","v":""},{"$f":"'✏PI budget'!AR89","v":""},{"$f":"'✏PI budget'!AS89","v":0},{"$f":"'✏PI budget'!AT89","v":0},{"$f":"'✏PI budget'!AU89","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B90","v":"Salary"},{"$f":"'✏PI budget'!C90","v":"TAP"},{"$f":"'✏PI budget'!D90","v":0},{"$f":"'✏PI budget'!E90","v":0},{"$f":"'✏PI budget'!F90","v":" - "},{"$f":"'✏PI budget'!G90","v":0},{"$f":"'✏PI budget'!H90","v":0},{"$f":"'✏PI budget'!I90","v":0},{"$f":"'✏PI budget'!J90","v":0},{"$f":"'✏PI budget'!K90","v":0},{"$f":"'✏PI budget'!L90","v":0},{"$f":"'✏PI budget'!M90","v":37},{"$f":"'✏PI budget'!N90","v":0},{"$f":"'✏PI budget'!O90","v":0},{"$f":"'✏PI budget'!P90","v":""},{"$f":"'✏PI budget'!Q90","v":""},{"$f":"'✏PI budget'!R90","v":0},{"$f":"'✏PI budget'!S90","v":""},{"$f":"'✏PI budget'!T90","v":""},{"$f":"'✏PI budget'!U90","v":0},{"$f":"'✏PI budget'!V90","v":""},{"$f":"'✏PI budget'!W90","v":""},{"$f":"'✏PI budget'!X90","v":0},{"$f":"'✏PI budget'!Y90","v":""},{"$f":"'✏PI budget'!Z90","v":""},{"$f":"'✏PI budget'!AA90","v":0},{"$f":"'✏PI budget'!AB90","v":""},{"$f":"'✏PI budget'!AC90","v":""},{"$f":"'✏PI budget'!AD90","v":0},{"$f":"'✏PI budget'!AE90","v":""},{"$f":"'✏PI budget'!AF90","v":""},{"$f":"'✏PI budget'!AG90","v":0},{"$f":"'✏PI budget'!AH90","v":""},{"$f":"'✏PI budget'!AI90","v":""},{"$f":"'✏PI budget'!AJ90","v":0},{"$f":"'✏PI budget'!AK90","v":""},{"$f":"'✏PI budget'!AL90","v":""},{"$f":"'✏PI budget'!AM90","v":0},{"$f":"'✏PI budget'!AN90","v":""},{"$f":"'✏PI budget'!AO90","v":""},{"$f":"'✏PI budget'!AP90","v":0},{"$f":"'✏PI budget'!AQ90","v":""},{"$f":"'✏PI budget'!AR90","v":""},{"$f":"'✏PI budget'!AS90","v":0},{"$f":"'✏PI budget'!AT90","v":0},{"$f":"'✏PI budget'!AU90","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B91","v":"Salary"},{"$f":"'✏PI budget'!C91","v":"TAP"},{"$f":"'✏PI budget'!D91","v":0},{"$f":"'✏PI budget'!E91","v":0},{"$f":"'✏PI budget'!F91","v":" - "},{"$f":"'✏PI budget'!G91","v":0},{"$f":"'✏PI budget'!H91","v":0},{"$f":"'✏PI budget'!I91","v":0},{"$f":"'✏PI budget'!J91","v":0},{"$f":"'✏PI budget'!K91","v":0},{"$f":"'✏PI budget'!L91","v":0},{"$f":"'✏PI budget'!M91","v":37},{"$f":"'✏PI budget'!N91","v":0},{"$f":"'✏PI budget'!O91","v":0},{"$f":"'✏PI budget'!P91","v":""},{"$f":"'✏PI budget'!Q91","v":""},{"$f":"'✏PI budget'!R91","v":0},{"$f":"'✏PI budget'!S91","v":""},{"$f":"'✏PI budget'!T91","v":""},{"$f":"'✏PI budget'!U91","v":0},{"$f":"'✏PI budget'!V91","v":""},{"$f":"'✏PI budget'!W91","v":""},{"$f":"'✏PI budget'!X91","v":0},{"$f":"'✏PI budget'!Y91","v":""},{"$f":"'✏PI budget'!Z91","v":""},{"$f":"'✏PI budget'!AA91","v":0},{"$f":"'✏PI budget'!AB91","v":""},{"$f":"'✏PI budget'!AC91","v":""},{"$f":"'✏PI budget'!AD91","v":0},{"$f":"'✏PI budget'!AE91","v":""},{"$f":"'✏PI budget'!AF91","v":""},{"$f":"'✏PI budget'!AG91","v":0},{"$f":"'✏PI budget'!AH91","v":""},{"$f":"'✏PI budget'!AI91","v":""},{"$f":"'✏PI budget'!AJ91","v":0},{"$f":"'✏PI budget'!AK91","v":""},{"$f":"'✏PI budget'!AL91","v":""},{"$f":"'✏PI budget'!AM91","v":0},{"$f":"'✏PI budget'!AN91","v":""},{"$f":"'✏PI budget'!AO91","v":""},{"$f":"'✏PI budget'!AP91","v":0},{"$f":"'✏PI budget'!AQ91","v":""},{"$f":"'✏PI budget'!AR91","v":""},{"$f":"'✏PI budget'!AS91","v":0},{"$f":"'✏PI budget'!AT91","v":0},{"$f":"'✏PI budget'!AU91","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B92","v":"Salary"},{"$f":"'✏PI budget'!C92","v":"TAP"},{"$f":"'✏PI budget'!D92","v":0},{"$f":"'✏PI budget'!E92","v":0},{"$f":"'✏PI budget'!F92","v":" - "},{"$f":"'✏PI budget'!G92","v":0},{"$f":"'✏PI budget'!H92","v":0},{"$f":"'✏PI budget'!I92","v":0},{"$f":"'✏PI budget'!J92","v":0},{"$f":"'✏PI budget'!K92","v":0},{"$f":"'✏PI budget'!L92","v":0},{"$f":"'✏PI budget'!M92","v":37},{"$f":"'✏PI budget'!N92","v":0},{"$f":"'✏PI budget'!O92","v":0},{"$f":"'✏PI budget'!P92","v":""},{"$f":"'✏PI budget'!Q92","v":""},{"$f":"'✏PI budget'!R92","v":0},{"$f":"'✏PI budget'!S92","v":""},{"$f":"'✏PI budget'!T92","v":""},{"$f":"'✏PI budget'!U92","v":0},{"$f":"'✏PI budget'!V92","v":""},{"$f":"'✏PI budget'!W92","v":""},{"$f":"'✏PI budget'!X92","v":0},{"$f":"'✏PI budget'!Y92","v":""},{"$f":"'✏PI budget'!Z92","v":""},{"$f":"'✏PI budget'!AA92","v":0},{"$f":"'✏PI budget'!AB92","v":""},{"$f":"'✏PI budget'!AC92","v":""},{"$f":"'✏PI budget'!AD92","v":0},{"$f":"'✏PI budget'!AE92","v":""},{"$f":"'✏PI budget'!AF92","v":""},{"$f":"'✏PI budget'!AG92","v":0},{"$f":"'✏PI budget'!AH92","v":""},{"$f":"'✏PI budget'!AI92","v":""},{"$f":"'✏PI budget'!AJ92","v":0},{"$f":"'✏PI budget'!AK92","v":""},{"$f":"'✏PI budget'!AL92","v":""},{"$f":"'✏PI budget'!AM92","v":0},{"$f":"'✏PI budget'!AN92","v":""},{"$f":"'✏PI budget'!AO92","v":""},{"$f":"'✏PI budget'!AP92","v":0},{"$f":"'✏PI budget'!AQ92","v":""},{"$f":"'✏PI budget'!AR92","v":""},{"$f":"'✏PI budget'!AS92","v":0},{"$f":"'✏PI budget'!AT92","v":0},{"$f":"'✏PI budget'!AU92","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B93","v":"Salary"},{"$f":"'✏PI budget'!C93","v":"TAP"},{"$f":"'✏PI budget'!D93","v":0},{"$f":"'✏PI budget'!E93","v":0},{"$f":"'✏PI budget'!F93","v":" - "},{"$f":"'✏PI budget'!G93","v":0},{"$f":"'✏PI budget'!H93","v":0},{"$f":"'✏PI budget'!I93","v":0},{"$f":"'✏PI budget'!J93","v":0},{"$f":"'✏PI budget'!K93","v":0},{"$f":"'✏PI budget'!L93","v":0},{"$f":"'✏PI budget'!M93","v":37},{"$f":"'✏PI budget'!N93","v":0},{"$f":"'✏PI budget'!O93","v":0},{"$f":"'✏PI budget'!P93","v":""},{"$f":"'✏PI budget'!Q93","v":""},{"$f":"'✏PI budget'!R93","v":0},{"$f":"'✏PI budget'!S93","v":""},{"$f":"'✏PI budget'!T93","v":""},{"$f":"'✏PI budget'!U93","v":0},{"$f":"'✏PI budget'!V93","v":""},{"$f":"'✏PI budget'!W93","v":""},{"$f":"'✏PI budget'!X93","v":0},{"$f":"'✏PI budget'!Y93","v":""},{"$f":"'✏PI budget'!Z93","v":""},{"$f":"'✏PI budget'!AA93","v":0},{"$f":"'✏PI budget'!AB93","v":""},{"$f":"'✏PI budget'!AC93","v":""},{"$f":"'✏PI budget'!AD93","v":0},{"$f":"'✏PI budget'!AE93","v":""},{"$f":"'✏PI budget'!AF93","v":""},{"$f":"'✏PI budget'!AG93","v":0},{"$f":"'✏PI budget'!AH93","v":""},{"$f":"'✏PI budget'!AI93","v":""},{"$f":"'✏PI budget'!AJ93","v":0},{"$f":"'✏PI budget'!AK93","v":""},{"$f":"'✏PI budget'!AL93","v":""},{"$f":"'✏PI budget'!AM93","v":0},{"$f":"'✏PI budget'!AN93","v":""},{"$f":"'✏PI budget'!AO93","v":""},{"$f":"'✏PI budget'!AP93","v":0},{"$f":"'✏PI budget'!AQ93","v":""},{"$f":"'✏PI budget'!AR93","v":""},{"$f":"'✏PI budget'!AS93","v":0},{"$f":"'✏PI budget'!AT93","v":0},{"$f":"'✏PI budget'!AU93","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B94","v":"Salary"},{"$f":"'✏PI budget'!C94","v":"TAP"},{"$f":"'✏PI budget'!D94","v":0},{"$f":"'✏PI budget'!E94","v":0},{"$f":"'✏PI budget'!F94","v":" - "},{"$f":"'✏PI budget'!G94","v":0},{"$f":"'✏PI budget'!H94","v":0},{"$f":"'✏PI budget'!I94","v":0},{"$f":"'✏PI budget'!J94","v":0},{"$f":"'✏PI budget'!K94","v":0},{"$f":"'✏PI budget'!L94","v":0},{"$f":"'✏PI budget'!M94","v":37},{"$f":"'✏PI budget'!N94","v":0},{"$f":"'✏PI budget'!O94","v":0},{"$f":"'✏PI budget'!P94","v":""},{"$f":"'✏PI budget'!Q94","v":""},{"$f":"'✏PI budget'!R94","v":0},{"$f":"'✏PI budget'!S94","v":""},{"$f":"'✏PI budget'!T94","v":""},{"$f":"'✏PI budget'!U94","v":0},{"$f":"'✏PI budget'!V94","v":""},{"$f":"'✏PI budget'!W94","v":""},{"$f":"'✏PI budget'!X94","v":0},{"$f":"'✏PI budget'!Y94","v":""},{"$f":"'✏PI budget'!Z94","v":""},{"$f":"'✏PI budget'!AA94","v":0},{"$f":"'✏PI budget'!AB94","v":""},{"$f":"'✏PI budget'!AC94","v":""},{"$f":"'✏PI budget'!AD94","v":0},{"$f":"'✏PI budget'!AE94","v":""},{"$f":"'✏PI budget'!AF94","v":""},{"$f":"'✏PI budget'!AG94","v":0},{"$f":"'✏PI budget'!AH94","v":""},{"$f":"'✏PI budget'!AI94","v":""},{"$f":"'✏PI budget'!AJ94","v":0},{"$f":"'✏PI budget'!AK94","v":""},{"$f":"'✏PI budget'!AL94","v":""},{"$f":"'✏PI budget'!AM94","v":0},{"$f":"'✏PI budget'!AN94","v":""},{"$f":"'✏PI budget'!AO94","v":""},{"$f":"'✏PI budget'!AP94","v":0},{"$f":"'✏PI budget'!AQ94","v":""},{"$f":"'✏PI budget'!AR94","v":""},{"$f":"'✏PI budget'!AS94","v":0},{"$f":"'✏PI budget'!AT94","v":0},{"$f":"'✏PI budget'!AU94","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B95","v":"Salary"},{"$f":"'✏PI budget'!C95","v":"TAP"},{"$f":"'✏PI budget'!D95","v":0},{"$f":"'✏PI budget'!E95","v":0},{"$f":"'✏PI budget'!F95","v":" - "},{"$f":"'✏PI budget'!G95","v":0},{"$f":"'✏PI budget'!H95","v":0},{"$f":"'✏PI budget'!I95","v":0},{"$f":"'✏PI budget'!J95","v":0},{"$f":"'✏PI budget'!K95","v":0},{"$f":"'✏PI budget'!L95","v":0},{"$f":"'✏PI budget'!M95","v":37},{"$f":"'✏PI budget'!N95","v":0},{"$f":"'✏PI budget'!O95","v":0},{"$f":"'✏PI budget'!P95","v":""},{"$f":"'✏PI budget'!Q95","v":""},{"$f":"'✏PI budget'!R95","v":0},{"$f":"'✏PI budget'!S95","v":""},{"$f":"'✏PI budget'!T95","v":""},{"$f":"'✏PI budget'!U95","v":0},{"$f":"'✏PI budget'!V95","v":""},{"$f":"'✏PI budget'!W95","v":""},{"$f":"'✏PI budget'!X95","v":0},{"$f":"'✏PI budget'!Y95","v":""},{"$f":"'✏PI budget'!Z95","v":""},{"$f":"'✏PI budget'!AA95","v":0},{"$f":"'✏PI budget'!AB95","v":""},{"$f":"'✏PI budget'!AC95","v":""},{"$f":"'✏PI budget'!AD95","v":0},{"$f":"'✏PI budget'!AE95","v":""},{"$f":"'✏PI budget'!AF95","v":""},{"$f":"'✏PI budget'!AG95","v":0},{"$f":"'✏PI budget'!AH95","v":""},{"$f":"'✏PI budget'!AI95","v":""},{"$f":"'✏PI budget'!AJ95","v":0},{"$f":"'✏PI budget'!AK95","v":""},{"$f":"'✏PI budget'!AL95","v":""},{"$f":"'✏PI budget'!AM95","v":0},{"$f":"'✏PI budget'!AN95","v":""},{"$f":"'✏PI budget'!AO95","v":""},{"$f":"'✏PI budget'!AP95","v":0},{"$f":"'✏PI budget'!AQ95","v":""},{"$f":"'✏PI budget'!AR95","v":""},{"$f":"'✏PI budget'!AS95","v":0},{"$f":"'✏PI budget'!AT95","v":0},{"$f":"'✏PI budget'!AU95","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B96","v":"Salary"},{"$f":"'✏PI budget'!C96","v":"TAP"},{"$f":"'✏PI budget'!D96","v":0},{"$f":"'✏PI budget'!E96","v":0},{"$f":"'✏PI budget'!F96","v":" - "},{"$f":"'✏PI budget'!G96","v":0},{"$f":"'✏PI budget'!H96","v":0},{"$f":"'✏PI budget'!I96","v":0},{"$f":"'✏PI budget'!J96","v":0},{"$f":"'✏PI budget'!K96","v":0},{"$f":"'✏PI budget'!L96","v":0},{"$f":"'✏PI budget'!M96","v":37},{"$f":"'✏PI budget'!N96","v":0},{"$f":"'✏PI budget'!O96","v":0},{"$f":"'✏PI budget'!P96","v":""},{"$f":"'✏PI budget'!Q96","v":""},{"$f":"'✏PI budget'!R96","v":0},{"$f":"'✏PI budget'!S96","v":""},{"$f":"'✏PI budget'!T96","v":""},{"$f":"'✏PI budget'!U96","v":0},{"$f":"'✏PI budget'!V96","v":""},{"$f":"'✏PI budget'!W96","v":""},{"$f":"'✏PI budget'!X96","v":0},{"$f":"'✏PI budget'!Y96","v":""},{"$f":"'✏PI budget'!Z96","v":""},{"$f":"'✏PI budget'!AA96","v":0},{"$f":"'✏PI budget'!AB96","v":""},{"$f":"'✏PI budget'!AC96","v":""},{"$f":"'✏PI budget'!AD96","v":0},{"$f":"'✏PI budget'!AE96","v":""},{"$f":"'✏PI budget'!AF96","v":""},{"$f":"'✏PI budget'!AG96","v":0},{"$f":"'✏PI budget'!AH96","v":""},{"$f":"'✏PI budget'!AI96","v":""},{"$f":"'✏PI budget'!AJ96","v":0},{"$f":"'✏PI budget'!AK96","v":""},{"$f":"'✏PI budget'!AL96","v":""},{"$f":"'✏PI budget'!AM96","v":0},{"$f":"'✏PI budget'!AN96","v":""},{"$f":"'✏PI budget'!AO96","v":""},{"$f":"'✏PI budget'!AP96","v":0},{"$f":"'✏PI budget'!AQ96","v":""},{"$f":"'✏PI budget'!AR96","v":""},{"$f":"'✏PI budget'!AS96","v":0},{"$f":"'✏PI budget'!AT96","v":0},{"$f":"'✏PI budget'!AU96","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B97","v":"Salary"},{"$f":"'✏PI budget'!C97","v":"TAP"},{"$f":"'✏PI budget'!D97","v":0},{"$f":"'✏PI budget'!E97","v":0},{"$f":"'✏PI budget'!F97","v":" - "},{"$f":"'✏PI budget'!G97","v":0},{"$f":"'✏PI budget'!H97","v":0},{"$f":"'✏PI budget'!I97","v":0},{"$f":"'✏PI budget'!J97","v":0},{"$f":"'✏PI budget'!K97","v":0},{"$f":"'✏PI budget'!L97","v":0},{"$f":"'✏PI budget'!M97","v":37},{"$f":"'✏PI budget'!N97","v":0},{"$f":"'✏PI budget'!O97","v":0},{"$f":"'✏PI budget'!P97","v":""},{"$f":"'✏PI budget'!Q97","v":""},{"$f":"'✏PI budget'!R97","v":0},{"$f":"'✏PI budget'!S97","v":""},{"$f":"'✏PI budget'!T97","v":""},{"$f":"'✏PI budget'!U97","v":0},{"$f":"'✏PI budget'!V97","v":""},{"$f":"'✏PI budget'!W97","v":""},{"$f":"'✏PI budget'!X97","v":0},{"$f":"'✏PI budget'!Y97","v":""},{"$f":"'✏PI budget'!Z97","v":""},{"$f":"'✏PI budget'!AA97","v":0},{"$f":"'✏PI budget'!AB97","v":""},{"$f":"'✏PI budget'!AC97","v":""},{"$f":"'✏PI budget'!AD97","v":0},{"$f":"'✏PI budget'!AE97","v":""},{"$f":"'✏PI budget'!AF97","v":""},{"$f":"'✏PI budget'!AG97","v":0},{"$f":"'✏PI budget'!AH97","v":""},{"$f":"'✏PI budget'!AI97","v":""},{"$f":"'✏PI budget'!AJ97","v":0},{"$f":"'✏PI budget'!AK97","v":""},{"$f":"'✏PI budget'!AL97","v":""},{"$f":"'✏PI budget'!AM97","v":0},{"$f":"'✏PI budget'!AN97","v":""},{"$f":"'✏PI budget'!AO97","v":""},{"$f":"'✏PI budget'!AP97","v":0},{"$f":"'✏PI budget'!AQ97","v":""},{"$f":"'✏PI budget'!AR97","v":""},{"$f":"'✏PI budget'!AS97","v":0},{"$f":"'✏PI budget'!AT97","v":0},{"$f":"'✏PI budget'!AU97","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B98","v":"Salary"},{"$f":"'✏PI budget'!C98","v":"TAP"},{"$f":"'✏PI budget'!D98","v":0},{"$f":"'✏PI budget'!E98","v":0},{"$f":"'✏PI budget'!F98","v":" - "},{"$f":"'✏PI budget'!G98","v":0},{"$f":"'✏PI budget'!H98","v":0},{"$f":"'✏PI budget'!I98","v":0},{"$f":"'✏PI budget'!J98","v":0},{"$f":"'✏PI budget'!K98","v":0},{"$f":"'✏PI budget'!L98","v":0},{"$f":"'✏PI budget'!M98","v":37},{"$f":"'✏PI budget'!N98","v":0},{"$f":"'✏PI budget'!O98","v":0},{"$f":"'✏PI budget'!P98","v":""},{"$f":"'✏PI budget'!Q98","v":""},{"$f":"'✏PI budget'!R98","v":0},{"$f":"'✏PI budget'!S98","v":""},{"$f":"'✏PI budget'!T98","v":""},{"$f":"'✏PI budget'!U98","v":0},{"$f":"'✏PI budget'!V98","v":""},{"$f":"'✏PI budget'!W98","v":""},{"$f":"'✏PI budget'!X98","v":0},{"$f":"'✏PI budget'!Y98","v":""},{"$f":"'✏PI budget'!Z98","v":""},{"$f":"'✏PI budget'!AA98","v":0},{"$f":"'✏PI budget'!AB98","v":""},{"$f":"'✏PI budget'!AC98","v":""},{"$f":"'✏PI budget'!AD98","v":0},{"$f":"'✏PI budget'!AE98","v":""},{"$f":"'✏PI budget'!AF98","v":""},{"$f":"'✏PI budget'!AG98","v":0},{"$f":"'✏PI budget'!AH98","v":""},{"$f":"'✏PI budget'!AI98","v":""},{"$f":"'✏PI budget'!AJ98","v":0},{"$f":"'✏PI budget'!AK98","v":""},{"$f":"'✏PI budget'!AL98","v":""},{"$f":"'✏PI budget'!AM98","v":0},{"$f":"'✏PI budget'!AN98","v":""},{"$f":"'✏PI budget'!AO98","v":""},{"$f":"'✏PI budget'!AP98","v":0},{"$f":"'✏PI budget'!AQ98","v":""},{"$f":"'✏PI budget'!AR98","v":""},{"$f":"'✏PI budget'!AS98","v":0},{"$f":"'✏PI budget'!AT98","v":0},{"$f":"'✏PI budget'!AU98","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B99","v":"Salary"},{"$f":"'✏PI budget'!C99","v":"TAP"},{"$f":"'✏PI budget'!D99","v":0},{"$f":"'✏PI budget'!E99","v":0},{"$f":"'✏PI budget'!F99","v":" - "},{"$f":"'✏PI budget'!G99","v":0},{"$f":"'✏PI budget'!H99","v":0},{"$f":"'✏PI budget'!I99","v":0},{"$f":"'✏PI budget'!J99","v":0},{"$f":"'✏PI budget'!K99","v":0},{"$f":"'✏PI budget'!L99","v":0},{"$f":"'✏PI budget'!M99","v":37},{"$f":"'✏PI budget'!N99","v":0},{"$f":"'✏PI budget'!O99","v":0},{"$f":"'✏PI budget'!P99","v":""},{"$f":"'✏PI budget'!Q99","v":""},{"$f":"'✏PI budget'!R99","v":0},{"$f":"'✏PI budget'!S99","v":""},{"$f":"'✏PI budget'!T99","v":""},{"$f":"'✏PI budget'!U99","v":0},{"$f":"'✏PI budget'!V99","v":""},{"$f":"'✏PI budget'!W99","v":""},{"$f":"'✏PI budget'!X99","v":0},{"$f":"'✏PI budget'!Y99","v":""},{"$f":"'✏PI budget'!Z99","v":""},{"$f":"'✏PI budget'!AA99","v":0},{"$f":"'✏PI budget'!AB99","v":""},{"$f":"'✏PI budget'!AC99","v":""},{"$f":"'✏PI budget'!AD99","v":0},{"$f":"'✏PI budget'!AE99","v":""},{"$f":"'✏PI budget'!AF99","v":""},{"$f":"'✏PI budget'!AG99","v":0},{"$f":"'✏PI budget'!AH99","v":""},{"$f":"'✏PI budget'!AI99","v":""},{"$f":"'✏PI budget'!AJ99","v":0},{"$f":"'✏PI budget'!AK99","v":""},{"$f":"'✏PI budget'!AL99","v":""},{"$f":"'✏PI budget'!AM99","v":0},{"$f":"'✏PI budget'!AN99","v":""},{"$f":"'✏PI budget'!AO99","v":""},{"$f":"'✏PI budget'!AP99","v":0},{"$f":"'✏PI budget'!AQ99","v":""},{"$f":"'✏PI budget'!AR99","v":""},{"$f":"'✏PI budget'!AS99","v":0},{"$f":"'✏PI budget'!AT99","v":0},{"$f":"'✏PI budget'!AU99","v":0},"PI Organisation",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B100","v":"Salary"},{"$f":"'✏PI budget'!C100","v":"TAP"},{"$f":"'✏PI budget'!D100","v":0},{"$f":"'✏PI budget'!E100","v":0},{"$f":"'✏PI budget'!F100","v":" - "},{"$f":"'✏PI budget'!G100","v":0},{"$f":"'✏PI budget'!H100","v":0},{"$f":"'✏PI budget'!I100","v":0},{"$f":"'✏PI budget'!J100","v":0},{"$f":"'✏PI budget'!K100","v":0},{"$f":"'✏PI budget'!L100","v":0},{"$f":"'✏PI budget'!M100","v":37},{"$f":"'✏PI budget'!N100","v":0},{"$f":"'✏PI budget'!O100","v":0},{"$f":"'✏PI budget'!P100","v":""},{"$f":"'✏PI budget'!Q100","v":""},{"$f":"'✏PI budget'!R100","v":0},{"$f":"'✏PI budget'!S100","v":""},{"$f":"'✏PI budget'!T100","v":""},{"$f":"'✏PI budget'!U100","v":0},{"$f":"'✏PI budget'!V100","v":""},{"$f":"'✏PI budget'!W100","v":""},{"$f":"'✏PI budget'!X100","v":0},{"$f":"'✏PI budget'!Y100","v":""},{"$f":"'✏PI budget'!Z100","v":""},{"$f":"'✏PI budget'!AA100","v":0},{"$f":"'✏PI budget'!AB100","v":""},{"$f":"'✏PI budget'!AC100","v":""},{"$f":"'✏PI budget'!AD100","v":0},{"$f":"'✏PI budget'!AE100","v":""},{"$f":"'✏PI budget'!AF100","v":""},{"$f":"'✏PI budget'!AG100","v":0},{"$f":"'✏PI budget'!AH100","v":""},{"$f":"'✏PI budget'!AI100","v":""},{"$f":"'✏PI budget'!AJ100","v":0},{"$f":"'✏PI budget'!AK100","v":""},{"$f":"'✏PI budget'!AL100","v":""},{"$f":"'✏PI budget'!AM100","v":0},{"$f":"'✏PI budget'!AN100","v":""},{"$f":"'✏PI budget'!AO100","v":""},{"$f":"'✏PI budget'!AP100","v":0},{"$f":"'✏PI budget'!AQ100","v":""},{"$f":"'✏PI budget'!AR100","v":""},{"$f":"'✏PI budget'!AS100","v":0},{"$f":"'✏PI budget'!AT100","v":0},{"$f":"'✏PI budget'!AU100","v":0},{"$f":"$G$5","v":"PI Organisation"},{"$f":"$G$6","v":0}]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B101","v":"Salary"},{"$f":"'✏PI budget'!C101","v":"TAP"},{"$f":"'✏PI budget'!D101","v":0},{"$f":"'✏PI budget'!E101","v":0},{"$f":"'✏PI budget'!F101","v":" - "},{"$f":"'✏PI budget'!G101","v":0},{"$f":"'✏PI budget'!H101","v":0},{"$f":"'✏PI budget'!I101","v":0},{"$f":"'✏PI budget'!J101","v":0},{"$f":"'✏PI budget'!K101","v":0},{"$f":"'✏PI budget'!L101","v":0},{"$f":"'✏PI budget'!M101","v":37},{"$f":"'✏PI budget'!N101","v":0},{"$f":"'✏PI budget'!O101","v":0},{"$f":"'✏PI budget'!P101","v":""},{"$f":"'✏PI budget'!Q101","v":""},{"$f":"'✏PI budget'!R101","v":0},{"$f":"'✏PI budget'!S101","v":""},{"$f":"'✏PI budget'!T101","v":""},{"$f":"'✏PI budget'!U101","v":0},{"$f":"'✏PI budget'!V101","v":""},{"$f":"'✏PI budget'!W101","v":""},{"$f":"'✏PI budget'!X101","v":0},{"$f":"'✏PI budget'!Y101","v":""},{"$f":"'✏PI budget'!Z101","v":""},{"$f":"'✏PI budget'!AA101","v":0},{"$f":"'✏PI budget'!AB101","v":""},{"$f":"'✏PI budget'!AC101","v":""},{"$f":"'✏PI budget'!AD101","v":0},{"$f":"'✏PI budget'!AE101","v":""},{"$f":"'✏PI budget'!AF101","v":""},{"$f":"'✏PI budget'!AG101","v":0},{"$f":"'✏PI budget'!AH101","v":""},{"$f":"'✏PI budget'!AI101","v":""},{"$f":"'✏PI budget'!AJ101","v":0},{"$f":"'✏PI budget'!AK101","v":""},{"$f":"'✏PI budget'!AL101","v":""},{"$f":"'✏PI budget'!AM101","v":0},{"$f":"'✏PI budget'!AN101","v":""},{"$f":"'✏PI budget'!AO101","v":""},{"$f":"'✏PI budget'!AP101","v":0},{"$f":"'✏PI budget'!AQ101","v":""},{"$f":"'✏PI budget'!AR101","v":""},{"$f":"'✏PI budget'!AS101","v":0},{"$f":"'✏PI budget'!AT101","v":0},{"$f":"'✏PI budget'!AU101","v":0},"PI Organisation",0]
[null,null,null,null,"B",null,null,null,null,null,null,null,"Sum of TAP",null,{"$f":"SUM(O83:O101)","v":0},0,0,{"$f":"SUM(R83:R101)","v":0},0,0,{"$f":"SUM(U83:U101)","v":0},0,0,{"$f":"SUM(X83:X101)","v":0},0,0,{"$f":"SUM(AA83:AA101)","v":0},0,0,{"$f":"SUM(AD83:AD101)","v":0},0,0,{"$f":"SUM(AG83:AG101)","v":0},0,0,{"$f":"SUM(AJ83:AJ101)","v":0},0,0,{"$f":"SUM(AM83:AM101)","v":0},0,0,{"$f":"SUM(AP83:AP101)","v":0},0,0,0,0,0,null,{"$f":"'✏PI budget'!B102","v":0},{"$f":"'✏PI budget'!C102","v":0},{"$f":"'✏PI budget'!D102","v":0},{"$f":"'✏PI budget'!E102","v":"B"},{"$f":"'✏PI budget'!F102","v":0},{"$f":"'✏PI budget'!G102","v":0},{"$f":"'✏PI budget'!H102","v":0},{"$f":"'✏PI budget'!I102","v":0},{"$f":"'✏PI budget'!J102","v":0},{"$f":"'✏PI budget'!K102","v":0},{"$f":"'✏PI budget'!L102","v":0},{"$f":"'✏PI budget'!M102","v":"Sum of TAP"},{"$f":"'✏PI budget'!N102","v":0},{"$f":"'✏PI budget'!O102","v":0},{"$f":"'✏PI budget'!P102","v":0},{"$f":"'✏PI budget'!Q102","v":0},{"$f":"'✏PI budget'!R102","v":0},{"$f":"'✏PI budget'!S102","v":0},{"$f":"'✏PI budget'!T102","v":0},{"$f":"'✏PI budget'!U102","v":0},{"$f":"'✏PI budget'!V102","v":0},{"$f":"'✏PI budget'!W102","v":0},{"$f":"'✏PI budget'!X102","v":0},{"$f":"'✏PI budget'!Y102","v":0},{"$f":"'✏PI budget'!Z102","v":0},{"$f":"'✏PI budget'!AA102","v":0},{"$f":"'✏PI budget'!AB102","v":0},{"$f":"'✏PI budget'!AC102","v":0},{"$f":"'✏PI budget'!AD102","v":0},{"$f":"'✏PI budget'!AE102","v":0},{"$f":"'✏PI budget'!AF102","v":0},{"$f":"'✏PI budget'!AG102","v":0},{"$f":"'✏PI budget'!AH102","v":0},{"$f":"'✏PI budget'!AI102","v":0},{"$f":"'✏PI budget'!AJ102","v":0},{"$f":"'✏PI budget'!AK102","v":0},{"$f":"'✏PI budget'!AL102","v":0},{"$f":"'✏PI budget'!AM102","v":0},{"$f":"'✏PI budget'!AN102","v":0},{"$f":"'✏PI budget'!AO102","v":0},{"$f":"'✏PI budget'!AP102","v":0},{"$f":"'✏PI budget'!AQ102","v":0},{"$f":"'✏PI budget'!AR102","v":0},{"$f":"'✏PI budget'!AS102","v":0},{"$f":"'✏PI budget'!AT102","v":0},{"$f":"'✏PI budget'!AU102","v":0},"PI Organisation",0]
[null,null,null,null,null,"  TAP Co-financing",null,null,{"$f":"$I$20","v":"Notes/Name"},null,null,{"$f":"$L$20","v":"Monthly wage - Year '26"},{"$f":"$M$20","v":"Hours per week"},null,null,"",null,null,{"$f":"IF(R103<>\"\",R103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(U103<>\"\",U103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(X103<>\"\",X103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(AA103<>\"\",AA103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(AD103<>\"\",AD103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(AG103<>\"\",AG103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(AJ103<>\"\",AJ103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(AM103<>\"\",AM103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(AP103<>\"\",AP103/12*$K103,\"\")","v":""},null,null,null,null,null,{"$f":"'✏PI budget'!B103","v":0},{"$f":"'✏PI budget'!C103","v":0},{"$f":"'✏PI budget'!D103","v":0},{"$f":"'✏PI budget'!E103","v":0},{"$f":"'✏PI budget'!F103","v":"  TAP Co-financing"},{"$f":"'✏PI budget'!G103","v":0},{"$f":"'✏PI budget'!H103","v":0},{"$f":"'✏PI budget'!I103","v":"Notes/Name"},{"$f":"'✏PI budget'!J103","v":0},{"$f":"'✏PI budget'!K103","v":0},{"$f":"'✏PI budget'!L103","v":"Monthly wage - Year '26"},{"$f":"'✏PI budget'!M103","v":"Hours per week"},{"$f":"'✏PI budget'!N103","v":0},{"$f":"'✏PI budget'!O103","v":0},{"$f":"'✏PI budget'!P103","v":""},{"$f":"'✏PI budget'!Q103","v":0},{"$f":"'✏PI budget'!R103","v":0},{"$f":"'✏PI budget'!S103","v":""},{"$f":"'✏PI budget'!T103","v":0},{"$f":"'✏PI budget'!U103","v":0},{"$f":"'✏PI budget'!V103","v":""},{"$f":"'✏PI budget'!W103","v":0},{"$f":"'✏PI budget'!X103","v":0},{"$f":"'✏PI budget'!Y103","v":""},{"$f":"'✏PI budget'!Z103","v":0},{"$f":"'✏PI budget'!AA103","v":0},{"$f":"'✏PI budget'!AB103","v":""},{"$f":"'✏PI budget'!AC103","v":0},{"$f":"'✏PI budget'!AD103","v":0},{"$f":"'✏PI budget'!AE103","v":""},{"$f":"'✏PI budget'!AF103","v":0},{"$f":"'✏PI budget'!AG103","v":0},{"$f":"'✏PI budget'!AH103","v":""},{"$f":"'✏PI budget'!AI103","v":0},{"$f":"'✏PI budget'!AJ103","v":0},{"$f":"'✏PI budget'!AK103","v":""},{"$f":"'✏PI budget'!AL103","v":0},{"$f":"'✏PI budget'!AM103","v":0},{"$f":"'✏PI budget'!AN103","v":""},{"$f":"'✏PI budget'!AO103","v":0},{"$f":"'✏PI budget'!AP103","v":0},{"$f":"'✏PI budget'!AQ103","v":""},{"$f":"'✏PI budget'!AR103","v":0},{"$f":"'✏PI budget'!AS103","v":0},{"$f":"'✏PI budget'!AT103","v":0},{"$f":"'✏PI budget'!AU103","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,{"$f":"M104/37","v":1},null,37,null,null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^Q$3*O104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^T$3*R104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^W$3*U104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^Z$3*X104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^AC$3*AA104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^AF$3*AD104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^AI$3*AG104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^AL$3*AJ104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^AO$3*AM104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^AR$3*AP104,-3),\"\")","v":""},{"$f":"SUMIF($O$20:$AR$20,AS$20,$O104:$AR104)","v":0},0,0,null,{"$f":"'✏PI budget'!B104","v":0},{"$f":"'✏PI budget'!C104","v":0},{"$f":"'✏PI budget'!D104","v":0},{"$f":"'✏PI budget'!E104","v":0},{"$f":"'✏PI budget'!F104","v":" - "},{"$f":"'✏PI budget'!G104","v":0},{"$f":"'✏PI budget'!H104","v":0},{"$f":"'✏PI budget'!I104","v":0},{"$f":"'✏PI budget'!J104","v":0},{"$f":"'✏PI budget'!K104","v":1},{"$f":"'✏PI budget'!L104","v":0},{"$f":"'✏PI budget'!M104","v":37},{"$f":"'✏PI budget'!N104","v":0},{"$f":"'✏PI budget'!O104","v":0},{"$f":"'✏PI budget'!P104","v":""},{"$f":"'✏PI budget'!Q104","v":""},{"$f":"'✏PI budget'!R104","v":0},{"$f":"'✏PI budget'!S104","v":""},{"$f":"'✏PI budget'!T104","v":""},{"$f":"'✏PI budget'!U104","v":0},{"$f":"'✏PI budget'!V104","v":""},{"$f":"'✏PI budget'!W104","v":""},{"$f":"'✏PI budget'!X104","v":0},{"$f":"'✏PI budget'!Y104","v":""},{"$f":"'✏PI budget'!Z104","v":""},{"$f":"'✏PI budget'!AA104","v":0},{"$f":"'✏PI budget'!AB104","v":""},{"$f":"'✏PI budget'!AC104","v":""},{"$f":"'✏PI budget'!AD104","v":0},{"$f":"'✏PI budget'!AE104","v":""},{"$f":"'✏PI budget'!AF104","v":""},{"$f":"'✏PI budget'!AG104","v":0},{"$f":"'✏PI budget'!AH104","v":""},{"$f":"'✏PI budget'!AI104","v":""},{"$f":"'✏PI budget'!AJ104","v":0},{"$f":"'✏PI budget'!AK104","v":""},{"$f":"'✏PI budget'!AL104","v":""},{"$f":"'✏PI budget'!AM104","v":0},{"$f":"'✏PI budget'!AN104","v":""},{"$f":"'✏PI budget'!AO104","v":""},{"$f":"'✏PI budget'!AP104","v":0},{"$f":"'✏PI budget'!AQ104","v":""},{"$f":"'✏PI budget'!AR104","v":""},{"$f":"'✏PI budget'!AS104","v":0},{"$f":"'✏PI budget'!AT104","v":0},{"$f":"'✏PI budget'!AU104","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,{"$f":"M105/37","v":1},null,37,null,null,{"$f":"IF(O105<>\"\",O105/12*$K105,\"\")","v":""},"",null,{"$f":"IF(R105<>\"\",R105/12*$K105,\"\")","v":""},"",null,{"$f":"IF(U105<>\"\",U105/12*$K105,\"\")","v":""},"",null,{"$f":"IF(X105<>\"\",X105/12*$K105,\"\")","v":""},"",null,{"$f":"IF(AA105<>\"\",AA105/12*$K105,\"\")","v":""},"",null,{"$f":"IF(AD105<>\"\",AD105/12*$K105,\"\")","v":""},"",null,{"$f":"IF(AG105<>\"\",AG105/12*$K105,\"\")","v":""},"",null,{"$f":"IF(AJ105<>\"\",AJ105/12*$K105,\"\")","v":""},"",null,{"$f":"IF(AM105<>\"\",AM105/12*$K105,\"\")","v":""},"",null,{"$f":"IF(AP105<>\"\",AP105/12*$K105,\"\")","v":""},"",0,0,0,null,{"$f":"'✏PI budget'!B105","v":0},{"$f":"'✏PI budget'!C105","v":0},{"$f":"'✏PI budget'!D105","v":0},{"$f":"'✏PI budget'!E105","v":0},{"$f":"'✏PI budget'!F105","v":" - "},{"$f":"'✏PI budget'!G105","v":0},{"$f":"'✏PI budget'!H105","v":0},{"$f":"'✏PI budget'!I105","v":0},{"$f":"'✏PI budget'!J105","v":0},{"$f":"'✏PI budget'!K105","v":1},{"$f":"'✏PI budget'!L105","v":0},{"$f":"'✏PI budget'!M105","v":37},{"$f":"'✏PI budget'!N105","v":0},{"$f":"'✏PI budget'!O105","v":0},{"$f":"'✏PI budget'!P105","v":""},{"$f":"'✏PI budget'!Q105","v":""},{"$f":"'✏PI budget'!R105","v":0},{"$f":"'✏PI budget'!S105","v":""},null,{"$f":"'✏PI budget'!U105","v":0},{"$f":"'✏PI budget'!V105","v":""},null,{"$f":"'✏PI budget'!X105","v":0},{"$f":"'✏PI budget'!Y105","v":""},null,{"$f":"'✏PI budget'!AA105","v":0},{"$f":"'✏PI budget'!AB105","v":""},null,{"$f":"'✏PI budget'!AD105","v":0},{"$f":"'✏PI budget'!AE105","v":""},null,{"$f":"'✏PI budget'!AG105","v":0},{"$f":"'✏PI budget'!AH105","v":""},null,{"$f":"'✏PI budget'!AJ105","v":0},{"$f":"'✏PI budget'!AK105","v":""},null,{"$f":"'✏PI budget'!AM105","v":0},{"$f":"'✏PI budget'!AN105","v":""},null,{"$f":"'✏PI budget'!AP105","v":0},{"$f":"'✏PI budget'!AQ105","v":""},null,{"$f":"'✏PI budget'!AS105","v":0},{"$f":"'✏PI budget'!AT105","v":0},{"$f":"'✏PI budget'!AU105","v":0},{"$f":"$G$5","v":"PI Organisation"},{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B106","v":0},{"$f":"'✏PI budget'!C106","v":0},{"$f":"'✏PI budget'!D106","v":0},{"$f":"'✏PI budget'!E106","v":0},{"$f":"'✏PI budget'!F106","v":" - "},{"$f":"'✏PI budget'!G106","v":0},{"$f":"'✏PI budget'!H106","v":0},{"$f":"'✏PI budget'!I106","v":0},{"$f":"'✏PI budget'!J106","v":0},{"$f":"'✏PI budget'!K106","v":1},{"$f":"'✏PI budget'!L106","v":0},{"$f":"'✏PI budget'!M106","v":37},{"$f":"'✏PI budget'!N106","v":0},{"$f":"'✏PI budget'!O106","v":0},{"$f":"'✏PI budget'!P106","v":""},{"$f":"'✏PI budget'!Q106","v":""},{"$f":"'✏PI budget'!R106","v":0},{"$f":"'✏PI budget'!S106","v":""},null,{"$f":"'✏PI budget'!U106","v":0},{"$f":"'✏PI budget'!V106","v":""},null,{"$f":"'✏PI budget'!X106","v":0},{"$f":"'✏PI budget'!Y106","v":""},null,{"$f":"'✏PI budget'!AA106","v":0},{"$f":"'✏PI budget'!AB106","v":""},null,{"$f":"'✏PI budget'!AD106","v":0},{"$f":"'✏PI budget'!AE106","v":""},null,{"$f":"'✏PI budget'!AG106","v":0},{"$f":"'✏PI budget'!AH106","v":""},null,{"$f":"'✏PI budget'!AJ106","v":0},{"$f":"'✏PI budget'!AK106","v":""},null,{"$f":"'✏PI budget'!AM106","v":0},{"$f":"'✏PI budget'!AN106","v":""},null,{"$f":"'✏PI budget'!AP106","v":0},{"$f":"'✏PI budget'!AQ106","v":""},null,{"$f":"'✏PI budget'!AS106","v":0},{"$f":"'✏PI budget'!AT106","v":0},{"$f":"'✏PI budget'!AU106","v":0},"PI Organisation",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B107","v":0},{"$f":"'✏PI budget'!C107","v":0},{"$f":"'✏PI budget'!D107","v":0},{"$f":"'✏PI budget'!E107","v":0},{"$f":"'✏PI budget'!F107","v":" - "},{"$f":"'✏PI budget'!G107","v":0},{"$f":"'✏PI budget'!H107","v":0},{"$f":"'✏PI budget'!I107","v":0},{"$f":"'✏PI budget'!J107","v":0},{"$f":"'✏PI budget'!K107","v":1},{"$f":"'✏PI budget'!L107","v":0},{"$f":"'✏PI budget'!M107","v":37},{"$f":"'✏PI budget'!N107","v":0},{"$f":"'✏PI budget'!O107","v":0},{"$f":"'✏PI budget'!P107","v":""},{"$f":"'✏PI budget'!Q107","v":""},{"$f":"'✏PI budget'!R107","v":0},{"$f":"'✏PI budget'!S107","v":""},null,{"$f":"'✏PI budget'!U107","v":0},{"$f":"'✏PI budget'!V107","v":""},null,{"$f":"'✏PI budget'!X107","v":0},{"$f":"'✏PI budget'!Y107","v":""},null,{"$f":"'✏PI budget'!AA107","v":0},{"$f":"'✏PI budget'!AB107","v":""},null,{"$f":"'✏PI budget'!AD107","v":0},{"$f":"'✏PI budget'!AE107","v":""},null,{"$f":"'✏PI budget'!AG107","v":0},{"$f":"'✏PI budget'!AH107","v":""},null,{"$f":"'✏PI budget'!AJ107","v":0},{"$f":"'✏PI budget'!AK107","v":""},null,{"$f":"'✏PI budget'!AM107","v":0},{"$f":"'✏PI budget'!AN107","v":""},null,{"$f":"'✏PI budget'!AP107","v":0},{"$f":"'✏PI budget'!AQ107","v":""},null,{"$f":"'✏PI budget'!AS107","v":0},{"$f":"'✏PI budget'!AT107","v":0},{"$f":"'✏PI budget'!AU107","v":0},"PI Organisation",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B108","v":0},{"$f":"'✏PI budget'!C108","v":0},{"$f":"'✏PI budget'!D108","v":0},{"$f":"'✏PI budget'!E108","v":0},{"$f":"'✏PI budget'!F108","v":" - "},{"$f":"'✏PI budget'!G108","v":0},{"$f":"'✏PI budget'!H108","v":0},{"$f":"'✏PI budget'!I108","v":0},{"$f":"'✏PI budget'!J108","v":0},{"$f":"'✏PI budget'!K108","v":1},{"$f":"'✏PI budget'!L108","v":0},{"$f":"'✏PI budget'!M108","v":37},{"$f":"'✏PI budget'!N108","v":0},{"$f":"'✏PI budget'!O108","v":0},{"$f":"'✏PI budget'!P108","v":""},{"$f":"'✏PI budget'!Q108","v":""},{"$f":"'✏PI budget'!R108","v":0},{"$f":"'✏PI budget'!S108","v":""},null,{"$f":"'✏PI budget'!U108","v":0},{"$f":"'✏PI budget'!V108","v":""},null,{"$f":"'✏PI budget'!X108","v":0},{"$f":"'✏PI budget'!Y108","v":""},null,{"$f":"'✏PI budget'!AA108","v":0},{"$f":"'✏PI budget'!AB108","v":""},null,{"$f":"'✏PI budget'!AD108","v":0},{"$f":"'✏PI budget'!AE108","v":""},null,{"$f":"'✏PI budget'!AG108","v":0},{"$f":"'✏PI budget'!AH108","v":""},null,{"$f":"'✏PI budget'!AJ108","v":0},{"$f":"'✏PI budget'!AK108","v":""},null,{"$f":"'✏PI budget'!AM108","v":0},{"$f":"'✏PI budget'!AN108","v":""},null,{"$f":"'✏PI budget'!AP108","v":0},{"$f":"'✏PI budget'!AQ108","v":""},null,{"$f":"'✏PI budget'!AS108","v":0},{"$f":"'✏PI budget'!AT108","v":0},{"$f":"'✏PI budget'!AU108","v":0},"PI Organisation",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B109","v":0},{"$f":"'✏PI budget'!C109","v":0},{"$f":"'✏PI budget'!D109","v":0},{"$f":"'✏PI budget'!E109","v":0},{"$f":"'✏PI budget'!F109","v":" - "},{"$f":"'✏PI budget'!G109","v":0},{"$f":"'✏PI budget'!H109","v":0},{"$f":"'✏PI budget'!I109","v":0},{"$f":"'✏PI budget'!J109","v":0},{"$f":"'✏PI budget'!K109","v":1},{"$f":"'✏PI budget'!L109","v":0},{"$f":"'✏PI budget'!M109","v":37},{"$f":"'✏PI budget'!N109","v":0},{"$f":"'✏PI budget'!O109","v":0},{"$f":"'✏PI budget'!P109","v":""},{"$f":"'✏PI budget'!Q109","v":""},{"$f":"'✏PI budget'!R109","v":0},{"$f":"'✏PI budget'!S109","v":""},null,{"$f":"'✏PI budget'!U109","v":0},{"$f":"'✏PI budget'!V109","v":""},null,{"$f":"'✏PI budget'!X109","v":0},{"$f":"'✏PI budget'!Y109","v":""},null,{"$f":"'✏PI budget'!AA109","v":0},{"$f":"'✏PI budget'!AB109","v":""},null,{"$f":"'✏PI budget'!AD109","v":0},{"$f":"'✏PI budget'!AE109","v":""},null,{"$f":"'✏PI budget'!AG109","v":0},{"$f":"'✏PI budget'!AH109","v":""},null,{"$f":"'✏PI budget'!AJ109","v":0},{"$f":"'✏PI budget'!AK109","v":""},null,{"$f":"'✏PI budget'!AM109","v":0},{"$f":"'✏PI budget'!AN109","v":""},null,{"$f":"'✏PI budget'!AP109","v":0},{"$f":"'✏PI budget'!AQ109","v":""},null,{"$f":"'✏PI budget'!AS109","v":0},{"$f":"'✏PI budget'!AT109","v":0},{"$f":"'✏PI budget'!AU109","v":0},"PI Organisation",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B110","v":0},{"$f":"'✏PI budget'!C110","v":0},{"$f":"'✏PI budget'!D110","v":0},{"$f":"'✏PI budget'!E110","v":0},{"$f":"'✏PI budget'!F110","v":" - "},{"$f":"'✏PI budget'!G110","v":0},{"$f":"'✏PI budget'!H110","v":0},{"$f":"'✏PI budget'!I110","v":0},{"$f":"'✏PI budget'!J110","v":0},{"$f":"'✏PI budget'!K110","v":1},{"$f":"'✏PI budget'!L110","v":0},{"$f":"'✏PI budget'!M110","v":37},{"$f":"'✏PI budget'!N110","v":0},{"$f":"'✏PI budget'!O110","v":0},{"$f":"'✏PI budget'!P110","v":""},{"$f":"'✏PI budget'!Q110","v":""},{"$f":"'✏PI budget'!R110","v":0},{"$f":"'✏PI budget'!S110","v":""},null,{"$f":"'✏PI budget'!U110","v":0},{"$f":"'✏PI budget'!V110","v":""},null,{"$f":"'✏PI budget'!X110","v":0},{"$f":"'✏PI budget'!Y110","v":""},null,{"$f":"'✏PI budget'!AA110","v":0},{"$f":"'✏PI budget'!AB110","v":""},null,{"$f":"'✏PI budget'!AD110","v":0},{"$f":"'✏PI budget'!AE110","v":""},null,{"$f":"'✏PI budget'!AG110","v":0},{"$f":"'✏PI budget'!AH110","v":""},null,{"$f":"'✏PI budget'!AJ110","v":0},{"$f":"'✏PI budget'!AK110","v":""},null,{"$f":"'✏PI budget'!AM110","v":0},{"$f":"'✏PI budget'!AN110","v":""},null,{"$f":"'✏PI budget'!AP110","v":0},{"$f":"'✏PI budget'!AQ110","v":""},null,{"$f":"'✏PI budget'!AS110","v":0},{"$f":"'✏PI budget'!AT110","v":0},{"$f":"'✏PI budget'!AU110","v":0},"PI Organisation",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B111","v":0},{"$f":"'✏PI budget'!C111","v":0},{"$f":"'✏PI budget'!D111","v":0},{"$f":"'✏PI budget'!E111","v":0},{"$f":"'✏PI budget'!F111","v":" - "},{"$f":"'✏PI budget'!G111","v":0},{"$f":"'✏PI budget'!H111","v":0},{"$f":"'✏PI budget'!I111","v":0},{"$f":"'✏PI budget'!J111","v":0},{"$f":"'✏PI budget'!K111","v":1},{"$f":"'✏PI budget'!L111","v":0},{"$f":"'✏PI budget'!M111","v":37},{"$f":"'✏PI budget'!N111","v":0},{"$f":"'✏PI budget'!O111","v":0},{"$f":"'✏PI budget'!P111","v":""},{"$f":"'✏PI budget'!Q111","v":""},{"$f":"'✏PI budget'!R111","v":0},{"$f":"'✏PI budget'!S111","v":""},null,{"$f":"'✏PI budget'!U111","v":0},{"$f":"'✏PI budget'!V111","v":""},null,{"$f":"'✏PI budget'!X111","v":0},{"$f":"'✏PI budget'!Y111","v":""},null,{"$f":"'✏PI budget'!AA111","v":0},{"$f":"'✏PI budget'!AB111","v":""},null,{"$f":"'✏PI budget'!AD111","v":0},{"$f":"'✏PI budget'!AE111","v":""},null,{"$f":"'✏PI budget'!AG111","v":0},{"$f":"'✏PI budget'!AH111","v":""},null,{"$f":"'✏PI budget'!AJ111","v":0},{"$f":"'✏PI budget'!AK111","v":""},null,{"$f":"'✏PI budget'!AM111","v":0},{"$f":"'✏PI budget'!AN111","v":""},null,{"$f":"'✏PI budget'!AP111","v":0},{"$f":"'✏PI budget'!AQ111","v":""},null,{"$f":"'✏PI budget'!AS111","v":0},{"$f":"'✏PI budget'!AT111","v":0},{"$f":"'✏PI budget'!AU111","v":0},"PI Organisation",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B112","v":0},{"$f":"'✏PI budget'!C112","v":0},{"$f":"'✏PI budget'!D112","v":0},{"$f":"'✏PI budget'!E112","v":0},{"$f":"'✏PI budget'!F112","v":" - "},{"$f":"'✏PI budget'!G112","v":0},{"$f":"'✏PI budget'!H112","v":0},{"$f":"'✏PI budget'!I112","v":0},{"$f":"'✏PI budget'!J112","v":0},{"$f":"'✏PI budget'!K112","v":1},{"$f":"'✏PI budget'!L112","v":0},{"$f":"'✏PI budget'!M112","v":37},{"$f":"'✏PI budget'!N112","v":0},{"$f":"'✏PI budget'!O112","v":0},{"$f":"'✏PI budget'!P112","v":""},{"$f":"'✏PI budget'!Q112","v":""},{"$f":"'✏PI budget'!R112","v":0},{"$f":"'✏PI budget'!S112","v":""},null,{"$f":"'✏PI budget'!U112","v":0},{"$f":"'✏PI budget'!V112","v":""},null,{"$f":"'✏PI budget'!X112","v":0},{"$f":"'✏PI budget'!Y112","v":""},null,{"$f":"'✏PI budget'!AA112","v":0},{"$f":"'✏PI budget'!AB112","v":""},null,{"$f":"'✏PI budget'!AD112","v":0},{"$f":"'✏PI budget'!AE112","v":""},null,{"$f":"'✏PI budget'!AG112","v":0},{"$f":"'✏PI budget'!AH112","v":""},null,{"$f":"'✏PI budget'!AJ112","v":0},{"$f":"'✏PI budget'!AK112","v":""},null,{"$f":"'✏PI budget'!AM112","v":0},{"$f":"'✏PI budget'!AN112","v":""},null,{"$f":"'✏PI budget'!AP112","v":0},{"$f":"'✏PI budget'!AQ112","v":""},null,{"$f":"'✏PI budget'!AS112","v":0},{"$f":"'✏PI budget'!AT112","v":0},{"$f":"'✏PI budget'!AU112","v":0},"PI Organisation",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B113","v":0},{"$f":"'✏PI budget'!C113","v":0},{"$f":"'✏PI budget'!D113","v":0},{"$f":"'✏PI budget'!E113","v":0},{"$f":"'✏PI budget'!F113","v":" - "},{"$f":"'✏PI budget'!G113","v":0},{"$f":"'✏PI budget'!H113","v":0},{"$f":"'✏PI budget'!I113","v":0},{"$f":"'✏PI budget'!J113","v":0},{"$f":"'✏PI budget'!K113","v":1},{"$f":"'✏PI budget'!L113","v":0},{"$f":"'✏PI budget'!M113","v":37},{"$f":"'✏PI budget'!N113","v":0},{"$f":"'✏PI budget'!O113","v":0},{"$f":"'✏PI budget'!P113","v":""},{"$f":"'✏PI budget'!Q113","v":""},{"$f":"'✏PI budget'!R113","v":0},{"$f":"'✏PI budget'!S113","v":""},null,{"$f":"'✏PI budget'!U113","v":0},{"$f":"'✏PI budget'!V113","v":""},null,{"$f":"'✏PI budget'!X113","v":0},{"$f":"'✏PI budget'!Y113","v":""},null,{"$f":"'✏PI budget'!AA113","v":0},{"$f":"'✏PI budget'!AB113","v":""},null,{"$f":"'✏PI budget'!AD113","v":0},{"$f":"'✏PI budget'!AE113","v":""},null,{"$f":"'✏PI budget'!AG113","v":0},{"$f":"'✏PI budget'!AH113","v":""},null,{"$f":"'✏PI budget'!AJ113","v":0},{"$f":"'✏PI budget'!AK113","v":""},null,{"$f":"'✏PI budget'!AM113","v":0},{"$f":"'✏PI budget'!AN113","v":""},null,{"$f":"'✏PI budget'!AP113","v":0},{"$f":"'✏PI budget'!AQ113","v":""},null,{"$f":"'✏PI budget'!AS113","v":0},{"$f":"'✏PI budget'!AT113","v":0},{"$f":"'✏PI budget'!AU113","v":0},"PI Organisation",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B114","v":0},{"$f":"'✏PI budget'!C114","v":0},{"$f":"'✏PI budget'!D114","v":0},{"$f":"'✏PI budget'!E114","v":0},{"$f":"'✏PI budget'!F114","v":" - "},{"$f":"'✏PI budget'!G114","v":0},{"$f":"'✏PI budget'!H114","v":0},{"$f":"'✏PI budget'!I114","v":0},{"$f":"'✏PI budget'!J114","v":0},{"$f":"'✏PI budget'!K114","v":1},{"$f":"'✏PI budget'!L114","v":0},{"$f":"'✏PI budget'!M114","v":37},{"$f":"'✏PI budget'!N114","v":0},{"$f":"'✏PI budget'!O114","v":0},{"$f":"'✏PI budget'!P114","v":""},{"$f":"'✏PI budget'!Q114","v":""},{"$f":"'✏PI budget'!R114","v":0},{"$f":"'✏PI budget'!S114","v":""},null,{"$f":"'✏PI budget'!U114","v":0},{"$f":"'✏PI budget'!V114","v":""},null,{"$f":"'✏PI budget'!X114","v":0},{"$f":"'✏PI budget'!Y114","v":""},null,{"$f":"'✏PI budget'!AA114","v":0},{"$f":"'✏PI budget'!AB114","v":""},null,{"$f":"'✏PI budget'!AD114","v":0},{"$f":"'✏PI budget'!AE114","v":""},null,{"$f":"'✏PI budget'!AG114","v":0},{"$f":"'✏PI budget'!AH114","v":""},null,{"$f":"'✏PI budget'!AJ114","v":0},{"$f":"'✏PI budget'!AK114","v":""},null,{"$f":"'✏PI budget'!AM114","v":0},{"$f":"'✏PI budget'!AN114","v":""},null,{"$f":"'✏PI budget'!AP114","v":0},{"$f":"'✏PI budget'!AQ114","v":""},null,{"$f":"'✏PI budget'!AS114","v":0},{"$f":"'✏PI budget'!AT114","v":0},{"$f":"'✏PI budget'!AU114","v":0},"PI Organisation",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B115","v":0},{"$f":"'✏PI budget'!C115","v":0},{"$f":"'✏PI budget'!D115","v":0},{"$f":"'✏PI budget'!E115","v":0},{"$f":"'✏PI budget'!F115","v":" - "},{"$f":"'✏PI budget'!G115","v":0},{"$f":"'✏PI budget'!H115","v":0},{"$f":"'✏PI budget'!I115","v":0},{"$f":"'✏PI budget'!J115","v":0},{"$f":"'✏PI budget'!K115","v":1},{"$f":"'✏PI budget'!L115","v":0},{"$f":"'✏PI budget'!M115","v":37},{"$f":"'✏PI budget'!N115","v":0},{"$f":"'✏PI budget'!O115","v":0},{"$f":"'✏PI budget'!P115","v":""},{"$f":"'✏PI budget'!Q115","v":""},{"$f":"'✏PI budget'!R115","v":0},{"$f":"'✏PI budget'!S115","v":""},null,{"$f":"'✏PI budget'!U115","v":0},{"$f":"'✏PI budget'!V115","v":""},null,{"$f":"'✏PI budget'!X115","v":0},{"$f":"'✏PI budget'!Y115","v":""},null,{"$f":"'✏PI budget'!AA115","v":0},{"$f":"'✏PI budget'!AB115","v":""},null,{"$f":"'✏PI budget'!AD115","v":0},{"$f":"'✏PI budget'!AE115","v":""},null,{"$f":"'✏PI budget'!AG115","v":0},{"$f":"'✏PI budget'!AH115","v":""},null,{"$f":"'✏PI budget'!AJ115","v":0},{"$f":"'✏PI budget'!AK115","v":""},null,{"$f":"'✏PI budget'!AM115","v":0},{"$f":"'✏PI budget'!AN115","v":""},null,{"$f":"'✏PI budget'!AP115","v":0},{"$f":"'✏PI budget'!AQ115","v":""},null,{"$f":"'✏PI budget'!AS115","v":0},{"$f":"'✏PI budget'!AT115","v":0},{"$f":"'✏PI budget'!AU115","v":0},"PI Organisation",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,{"$f":"IF(O116<>\"\",O116/12*$K116,\"\")","v":""},"",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B116","v":0},{"$f":"'✏PI budget'!C116","v":0},{"$f":"'✏PI budget'!D116","v":0},{"$f":"'✏PI budget'!E116","v":0},{"$f":"'✏PI budget'!F116","v":" - "},{"$f":"'✏PI budget'!G116","v":0},{"$f":"'✏PI budget'!H116","v":0},{"$f":"'✏PI budget'!I116","v":0},{"$f":"'✏PI budget'!J116","v":0},{"$f":"'✏PI budget'!K116","v":1},{"$f":"'✏PI budget'!L116","v":0},{"$f":"'✏PI budget'!M116","v":37},{"$f":"'✏PI budget'!N116","v":0},{"$f":"'✏PI budget'!O116","v":0},{"$f":"'✏PI budget'!P116","v":""},{"$f":"'✏PI budget'!Q116","v":""},{"$f":"'✏PI budget'!R116","v":0},{"$f":"'✏PI budget'!S116","v":""},{"$f":"'✏PI budget'!T116","v":""},{"$f":"'✏PI budget'!U116","v":0},{"$f":"'✏PI budget'!V116","v":""},{"$f":"'✏PI budget'!W116","v":""},{"$f":"'✏PI budget'!X116","v":0},{"$f":"'✏PI budget'!Y116","v":""},{"$f":"'✏PI budget'!Z116","v":""},{"$f":"'✏PI budget'!AA116","v":0},{"$f":"'✏PI budget'!AB116","v":""},{"$f":"'✏PI budget'!AC116","v":""},{"$f":"'✏PI budget'!AD116","v":0},{"$f":"'✏PI budget'!AE116","v":""},{"$f":"'✏PI budget'!AF116","v":""},{"$f":"'✏PI budget'!AG116","v":0},{"$f":"'✏PI budget'!AH116","v":""},{"$f":"'✏PI budget'!AI116","v":""},{"$f":"'✏PI budget'!AJ116","v":0},{"$f":"'✏PI budget'!AK116","v":""},{"$f":"'✏PI budget'!AL116","v":""},{"$f":"'✏PI budget'!AM116","v":0},{"$f":"'✏PI budget'!AN116","v":""},{"$f":"'✏PI budget'!AO116","v":""},{"$f":"'✏PI budget'!AP116","v":0},{"$f":"'✏PI budget'!AQ116","v":""},{"$f":"'✏PI budget'!AR116","v":""},{"$f":"'✏PI budget'!AS116","v":0},{"$f":"'✏PI budget'!AT116","v":0},{"$f":"'✏PI budget'!AU116","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏PI budget'!B117","v":0},{"$f":"'✏PI budget'!C117","v":0},{"$f":"'✏PI budget'!D117","v":0},{"$f":"'✏PI budget'!E117","v":0},{"$f":"'✏PI budget'!F117","v":" - "},{"$f":"'✏PI budget'!G117","v":0},{"$f":"'✏PI budget'!H117","v":0},{"$f":"'✏PI budget'!I117","v":0},{"$f":"'✏PI budget'!J117","v":0},{"$f":"'✏PI budget'!K117","v":1},{"$f":"'✏PI budget'!L117","v":0},{"$f":"'✏PI budget'!M117","v":37},{"$f":"'✏PI budget'!N117","v":0},{"$f":"'✏PI budget'!O117","v":0},{"$f":"'✏PI budget'!P117","v":""},{"$f":"'✏PI budget'!Q117","v":""},{"$f":"'✏PI budget'!R117","v":0},{"$f":"'✏PI budget'!S117","v":""},{"$f":"'✏PI budget'!T117","v":""},{"$f":"'✏PI budget'!U117","v":0},{"$f":"'✏PI budget'!V117","v":""},{"$f":"'✏PI budget'!W117","v":""},{"$f":"'✏PI budget'!X117","v":0},{"$f":"'✏PI budget'!Y117","v":""},{"$f":"'✏PI budget'!Z117","v":""},{"$f":"'✏PI budget'!AA117","v":0},{"$f":"'✏PI budget'!AB117","v":""},{"$f":"'✏PI budget'!AC117","v":""},{"$f":"'✏PI budget'!AD117","v":0},{"$f":"'✏PI budget'!AE117","v":""},{"$f":"'✏PI budget'!AF117","v":""},{"$f":"'✏PI budget'!AG117","v":0},{"$f":"'✏PI budget'!AH117","v":""},{"$f":"'✏PI budget'!AI117","v":""},{"$f":"'✏PI budget'!AJ117","v":0},{"$f":"'✏PI budget'!AK117","v":""},{"$f":"'✏PI budget'!AL117","v":""},{"$f":"'✏PI budget'!AM117","v":0},{"$f":"'✏PI budget'!AN117","v":""},{"$f":"'✏PI budget'!AO117","v":""},{"$f":"'✏PI budget'!AP117","v":0},{"$f":"'✏PI budget'!AQ117","v":""},{"$f":"'✏PI budget'!AR117","v":""},{"$f":"'✏PI budget'!AS117","v":0},{"$f":"'✏PI budget'!AT117","v":0},{"$f":"'✏PI budget'!AU117","v":0},"PI Organisation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum of TAP co-financing",null,{"$f":"SUM(O104:O117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'✏PI budget'!B118","v":0},{"$f":"'✏PI budget'!C118","v":0},{"$f":"'✏PI budget'!D118","v":0},{"$f":"'✏PI budget'!E118","v":0},{"$f":"'✏PI budget'!F118","v":0},{"$f":"'✏PI budget'!G118","v":0},{"$f":"'✏PI budget'!H118","v":0},{"$f":"'✏PI budget'!I118","v":0},{"$f":"'✏PI budget'!J118","v":0},{"$f":"'✏PI budget'!K118","v":0},{"$f":"'✏PI budget'!L118","v":0},{"$f":"'✏PI budget'!M118","v":"Sum of TAP co-financing"},{"$f":"'✏PI budget'!N118","v":0},{"$f":"'✏PI budget'!O118","v":0},{"$f":"'✏PI budget'!P118","v":0},{"$f":"'✏PI budget'!Q118","v":0},{"$f":"'✏PI budget'!R118","v":0},{"$f":"'✏PI budget'!S118","v":0},{"$f":"'✏PI budget'!T118","v":0},{"$f":"'✏PI budget'!U118","v":0},{"$f":"'✏PI budget'!V118","v":0},{"$f":"'✏PI budget'!W118","v":0},{"$f":"'✏PI budget'!X118","v":0},{"$f":"'✏PI budget'!Y118","v":0},{"$f":"'✏PI budget'!Z118","v":0},{"$f":"'✏PI budget'!AA118","v":0},{"$f":"'✏PI budget'!AB118","v":0},{"$f":"'✏PI budget'!AC118","v":0},{"$f":"'✏PI budget'!AD118","v":0},{"$f":"'✏PI budget'!AE118","v":0},{"$f":"'✏PI budget'!AF118","v":0},{"$f":"'✏PI budget'!AG118","v":0},{"$f":"'✏PI budget'!AH118","v":0},{"$f":"'✏PI budget'!AI118","v":0},{"$f":"'✏PI budget'!AJ118","v":0},{"$f":"'✏PI budget'!AK118","v":0},{"$f":"'✏PI budget'!AL118","v":0},{"$f":"'✏PI budget'!AM118","v":0},{"$f":"'✏PI budget'!AN118","v":0},{"$f":"'✏PI budget'!AO118","v":0},{"$f":"'✏PI budget'!AP118","v":0},{"$f":"'✏PI budget'!AQ118","v":0},{"$f":"'✏PI budget'!AR118","v":0},{"$f":"'✏PI budget'!AS118","v":0},{"$f":"'✏PI budget'!AT118","v":0},{"$f":"'✏PI budget'!AU118","v":0},"PI Organisation",0]
[null,null,null,null,null,"  TAP Other sources",null,null,{"$f":"$I$20","v":"Notes/Name"},null,null,{"$f":"$L$20","v":"Monthly wage - Year '26"},{"$f":"$M$20","v":"Hours per week"},null,null,"",null,null,{"$f":"IF(R119<>\"\",R119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(U119<>\"\",U119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(X119<>\"\",X119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(AA119<>\"\",AA119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(AD119<>\"\",AD119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(AG119<>\"\",AG119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(AJ119<>\"\",AJ119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(AM119<>\"\",AM119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(AP119<>\"\",AP119/12*$K119,\"\")","v":""},null,null,null,null,null,{"$f":"'✏PI budget'!B119","v":0},{"$f":"'✏PI budget'!C119","v":0},{"$f":"'✏PI budget'!D119","v":0},{"$f":"'✏PI budget'!E119","v":0},{"$f":"'✏PI budget'!F119","v":"  TAP Other sources"},{"$f":"'✏PI budget'!G119","v":0},{"$f":"'✏PI budget'!H119","v":0},{"$f":"'✏PI budget'!I119","v":"Notes/Name"},{"$f":"'✏PI budget'!J119","v":0},{"$f":"'✏PI budget'!K119","v":0},{"$f":"'✏PI budget'!L119","v":"Monthly wage - Year '26"},{"$f":"'✏PI budget'!M119","v":"Hours per week"},{"$f":"'✏PI budget'!N119","v":0},{"$f":"'✏PI budget'!O119","v":0},{"$f":"'✏PI budget'!P119","v":""},{"$f":"'✏PI budget'!Q119","v":0},{"$f":"'✏PI budget'!R119","v":0},{"$f":"'✏PI budget'!S119","v":""},{"$f":"'✏PI budget'!T119","v":0},{"$f":"'✏PI budget'!U119","v":0},{"$f":"'✏PI budget'!V119","v":""},{"$f":"'✏PI budget'!W119","v":0},{"$f":"'✏PI budget'!X119","v":0},{"$f":"'✏PI budget'!Y119","v":""},{"$f":"'✏PI budget'!Z119","v":0},{"$f":"'✏PI budget'!AA119","v":0},{"$f":"'✏PI budget'!AB119","v":""},{"$f":"'✏PI budget'!AC119","v":0},{"$f":"'✏PI budget'!AD119","v":0},{"$f":"'✏PI budget'!AE119","v":""},{"$f":"'✏PI budget'!AF119","v":0},{"$f":"'✏PI budget'!AG119","v":0},{"$f":"'✏PI budget'!AH119","v":""},{"$f":"'✏PI budget'!AI119","v":0},{"$f":"'✏PI budget'!AJ119","v":0},{"$f":"'✏PI budget'!AK119","v":""},{"$f":"'✏PI budget'!AL119","v":0},{"$f":"'✏PI budget'!AM119","v":0},{"$f":"'✏PI budget'!AN119","v":""},{"$f":"'✏PI budget'!AO119","v":0},{"$f":"'✏PI budget'!AP119","v":0},{"$f":"'✏PI budget'!AQ119","v":""},{"$f":"'✏PI budget'!AR119","v":0},{"$f":"'✏PI budget'!AS119","v":0},{"$f":"'✏PI budget'!AT119","v":0},{"$f":"'✏PI budget'!AU119","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,{"$f":"M120/37","v":1},null,37,null,null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^Q$3*O120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^T$3*R120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^W$3*U120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^Z$3*X120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^AC$3*AA120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^AF$3*AD120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^AI$3*AG120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^AL$3*AJ120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^AO$3*AM120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^AR$3*AP120,-3),\"\")","v":""},{"$f":"SUMIF($O$20:$AR$20,AS$20,$O120:$AR120)","v":0},0,0,null,{"$f":"'✏PI budget'!B120","v":0},{"$f":"'✏PI budget'!C120","v":0},{"$f":"'✏PI budget'!D120","v":0},{"$f":"'✏PI budget'!E120","v":0},{"$f":"'✏PI budget'!F120","v":" - "},{"$f":"'✏PI budget'!G120","v":0},{"$f":"'✏PI budget'!H120","v":0},{"$f":"'✏PI budget'!I120","v":0},{"$f":"'✏PI budget'!J120","v":0},{"$f":"'✏PI budget'!K120","v":1},{"$f":"'✏PI budget'!L120","v":0},{"$f":"'✏PI budget'!M120","v":37},{"$f":"'✏PI budget'!N120","v":0},{"$f":"'✏PI budget'!O120","v":0},{"$f":"'✏PI budget'!P120","v":""},{"$f":"'✏PI budget'!Q120","v":""},{"$f":"'✏PI budget'!R120","v":0},{"$f":"'✏PI budget'!S120","v":""},{"$f":"'✏PI budget'!T120","v":""},{"$f":"'✏PI budget'!U120","v":0},{"$f":"'✏PI budget'!V120","v":""},{"$f":"'✏PI budget'!W120","v":""},{"$f":"'✏PI budget'!X120","v":0},{"$f":"'✏PI budget'!Y120","v":""},{"$f":"'✏PI budget'!Z120","v":""},{"$f":"'✏PI budget'!AA120","v":0},{"$f":"'✏PI budget'!AB120","v":""},{"$f":"'✏PI budget'!AC120","v":""},{"$f":"'✏PI budget'!AD120","v":0},{"$f":"'✏PI budget'!AE120","v":""},{"$f":"'✏PI budget'!AF120","v":""},{"$f":"'✏PI budget'!AG120","v":0},{"$f":"'✏PI budget'!AH120","v":""},{"$f":"'✏PI budget'!AI120","v":""},{"$f":"'✏PI budget'!AJ120","v":0},{"$f":"'✏PI budget'!AK120","v":""},{"$f":"'✏PI budget'!AL120","v":""},{"$f":"'✏PI budget'!AM120","v":0},{"$f":"'✏PI budget'!AN120","v":""},{"$f":"'✏PI budget'!AO120","v":""},{"$f":"'✏PI budget'!AP120","v":0},{"$f":"'✏PI budget'!AQ120","v":""},{"$f":"'✏PI budget'!AR120","v":""},{"$f":"'✏PI budget'!AS120","v":0},{"$f":"'✏PI budget'!AT120","v":0},{"$f":"'✏PI budget'!AU120","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^Q$3*O121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^T$3*R121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^W$3*U121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^Z$3*X121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^AC$3*AA121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^AF$3*AD121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^AI$3*AG121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^AL$3*AJ121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^AO$3*AM121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^AR$3*AP121,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏PI budget'!B121","v":0},{"$f":"'✏PI budget'!C121","v":0},{"$f":"'✏PI budget'!D121","v":0},{"$f":"'✏PI budget'!E121","v":0},{"$f":"'✏PI budget'!F121","v":" - "},{"$f":"'✏PI budget'!G121","v":0},{"$f":"'✏PI budget'!H121","v":0},{"$f":"'✏PI budget'!I121","v":0},{"$f":"'✏PI budget'!J121","v":0},{"$f":"'✏PI budget'!K121","v":1},{"$f":"'✏PI budget'!L121","v":0},{"$f":"'✏PI budget'!M121","v":37},{"$f":"'✏PI budget'!N121","v":0},{"$f":"'✏PI budget'!O121","v":0},{"$f":"'✏PI budget'!P121","v":""},{"$f":"'✏PI budget'!Q121","v":""},{"$f":"'✏PI budget'!R121","v":0},{"$f":"'✏PI budget'!S121","v":""},{"$f":"'✏PI budget'!T121","v":""},{"$f":"'✏PI budget'!U121","v":0},{"$f":"'✏PI budget'!V121","v":""},{"$f":"'✏PI budget'!W121","v":""},{"$f":"'✏PI budget'!X121","v":0},{"$f":"'✏PI budget'!Y121","v":""},{"$f":"'✏PI budget'!Z121","v":""},{"$f":"'✏PI budget'!AA121","v":0},{"$f":"'✏PI budget'!AB121","v":""},{"$f":"'✏PI budget'!AC121","v":""},{"$f":"'✏PI budget'!AD121","v":0},{"$f":"'✏PI budget'!AE121","v":""},{"$f":"'✏PI budget'!AF121","v":""},{"$f":"'✏PI budget'!AG121","v":0},{"$f":"'✏PI budget'!AH121","v":""},{"$f":"'✏PI budget'!AI121","v":""},{"$f":"'✏PI budget'!AJ121","v":0},{"$f":"'✏PI budget'!AK121","v":""},{"$f":"'✏PI budget'!AL121","v":""},{"$f":"'✏PI budget'!AM121","v":0},{"$f":"'✏PI budget'!AN121","v":""},{"$f":"'✏PI budget'!AO121","v":""},{"$f":"'✏PI budget'!AP121","v":0},{"$f":"'✏PI budget'!AQ121","v":""},{"$f":"'✏PI budget'!AR121","v":""},{"$f":"'✏PI budget'!AS121","v":0},{"$f":"'✏PI budget'!AT121","v":0},{"$f":"'✏PI budget'!AU121","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^Q$3*O122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^T$3*R122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^W$3*U122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^Z$3*X122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^AC$3*AA122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^AF$3*AD122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^AI$3*AG122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^AL$3*AJ122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^AO$3*AM122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^AR$3*AP122,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏PI budget'!B122","v":0},{"$f":"'✏PI budget'!C122","v":0},{"$f":"'✏PI budget'!D122","v":0},{"$f":"'✏PI budget'!E122","v":0},{"$f":"'✏PI budget'!F122","v":" - "},{"$f":"'✏PI budget'!G122","v":0},{"$f":"'✏PI budget'!H122","v":0},{"$f":"'✏PI budget'!I122","v":0},{"$f":"'✏PI budget'!J122","v":0},{"$f":"'✏PI budget'!K122","v":1},{"$f":"'✏PI budget'!L122","v":0},{"$f":"'✏PI budget'!M122","v":37},{"$f":"'✏PI budget'!N122","v":0},{"$f":"'✏PI budget'!O122","v":0},{"$f":"'✏PI budget'!P122","v":""},{"$f":"'✏PI budget'!Q122","v":""},{"$f":"'✏PI budget'!R122","v":0},{"$f":"'✏PI budget'!S122","v":""},{"$f":"'✏PI budget'!T122","v":""},{"$f":"'✏PI budget'!U122","v":0},{"$f":"'✏PI budget'!V122","v":""},{"$f":"'✏PI budget'!W122","v":""},{"$f":"'✏PI budget'!X122","v":0},{"$f":"'✏PI budget'!Y122","v":""},{"$f":"'✏PI budget'!Z122","v":""},{"$f":"'✏PI budget'!AA122","v":0},{"$f":"'✏PI budget'!AB122","v":""},{"$f":"'✏PI budget'!AC122","v":""},{"$f":"'✏PI budget'!AD122","v":0},{"$f":"'✏PI budget'!AE122","v":""},{"$f":"'✏PI budget'!AF122","v":""},{"$f":"'✏PI budget'!AG122","v":0},{"$f":"'✏PI budget'!AH122","v":""},{"$f":"'✏PI budget'!AI122","v":""},{"$f":"'✏PI budget'!AJ122","v":0},{"$f":"'✏PI budget'!AK122","v":""},{"$f":"'✏PI budget'!AL122","v":""},{"$f":"'✏PI budget'!AM122","v":0},{"$f":"'✏PI budget'!AN122","v":""},{"$f":"'✏PI budget'!AO122","v":""},{"$f":"'✏PI budget'!AP122","v":0},{"$f":"'✏PI budget'!AQ122","v":""},{"$f":"'✏PI budget'!AR122","v":""},{"$f":"'✏PI budget'!AS122","v":0},{"$f":"'✏PI budget'!AT122","v":0},{"$f":"'✏PI budget'!AU122","v":0},"PI Organisation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum of TAP Other sources",null,{"$f":"SUM(O120:O122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'✏PI budget'!B123","v":0},{"$f":"'✏PI budget'!C123","v":0},{"$f":"'✏PI budget'!D123","v":0},{"$f":"'✏PI budget'!E123","v":0},{"$f":"'✏PI budget'!F123","v":0},{"$f":"'✏PI budget'!G123","v":0},{"$f":"'✏PI budget'!H123","v":0},{"$f":"'✏PI budget'!I123","v":0},{"$f":"'✏PI budget'!J123","v":0},{"$f":"'✏PI budget'!K123","v":0},{"$f":"'✏PI budget'!L123","v":0},{"$f":"'✏PI budget'!M123","v":"Sum of TAP Other sources"},{"$f":"'✏PI budget'!N123","v":0},{"$f":"'✏PI budget'!O123","v":0},{"$f":"'✏PI budget'!P123","v":0},{"$f":"'✏PI budget'!Q123","v":0},{"$f":"'✏PI budget'!R123","v":0},{"$f":"'✏PI budget'!S123","v":0},{"$f":"'✏PI budget'!T123","v":0},{"$f":"'✏PI budget'!U123","v":0},{"$f":"'✏PI budget'!V123","v":0},{"$f":"'✏PI budget'!W123","v":0},{"$f":"'✏PI budget'!X123","v":0},{"$f":"'✏PI budget'!Y123","v":0},{"$f":"'✏PI budget'!Z123","v":0},{"$f":"'✏PI budget'!AA123","v":0},{"$f":"'✏PI budget'!AB123","v":0},{"$f":"'✏PI budget'!AC123","v":0},{"$f":"'✏PI budget'!AD123","v":0},{"$f":"'✏PI budget'!AE123","v":0},{"$f":"'✏PI budget'!AF123","v":0},{"$f":"'✏PI budget'!AG123","v":0},{"$f":"'✏PI budget'!AH123","v":0},{"$f":"'✏PI budget'!AI123","v":0},{"$f":"'✏PI budget'!AJ123","v":0},{"$f":"'✏PI budget'!AK123","v":0},{"$f":"'✏PI budget'!AL123","v":0},{"$f":"'✏PI budget'!AM123","v":0},{"$f":"'✏PI budget'!AN123","v":0},{"$f":"'✏PI budget'!AO123","v":0},{"$f":"'✏PI budget'!AP123","v":0},{"$f":"'✏PI budget'!AQ123","v":0},{"$f":"'✏PI budget'!AR123","v":0},{"$f":"'✏PI budget'!AS123","v":0},{"$f":"'✏PI budget'!AT123","v":0},{"$f":"'✏PI budget'!AU123","v":0},"PI Organisation",0]
[null,null,null,null,"Total salary (A + B)",null,null,null,null,null,null,null,null,null,null,{"$f":"P54+P102","v":0},{"$f":"Q54+Q102","v":0},null,{"$f":"S54+S102","v":0},{"$f":"T54+T102","v":0},null,{"$f":"V54+V102","v":0},{"$f":"W54+W102","v":0},null,{"$f":"Y54+Y102","v":0},{"$f":"Z54+Z102","v":0},null,{"$f":"AB54+AB102","v":0},{"$f":"AC54+AC102","v":0},null,{"$f":"AE54+AE102","v":0},{"$f":"AF54+AF102","v":0},null,{"$f":"AH54+AH102","v":0},{"$f":"AI54+AI102","v":0},null,{"$f":"AK54+AK102","v":0},{"$f":"AL54+AL102","v":0},null,{"$f":"AN54+AN102","v":0},{"$f":"AO54+AO102","v":0},null,{"$f":"AQ54+AQ102","v":0},{"$f":"AR54+AR102","v":0},null,{"$f":"SUM(AQ124,AN124,AK124,AH124,AE124,AB124,Y124,V124,S124,P124)","v":0},{"$f":"SUM(AR124,AO124,AL124,AI124,AF124,AC124,Z124,W124,T124,Q124)","v":0},null,{"$f":"'✏PI budget'!B124","v":0},{"$f":"'✏PI budget'!C124","v":0},{"$f":"'✏PI budget'!D124","v":0},{"$f":"'✏PI budget'!E124","v":"Total salary (A + B)"},{"$f":"'✏PI budget'!F124","v":0},{"$f":"'✏PI budget'!G124","v":0},{"$f":"'✏PI budget'!H124","v":0},{"$f":"'✏PI budget'!I124","v":0},{"$f":"'✏PI budget'!J124","v":0},{"$f":"'✏PI budget'!K124","v":0},{"$f":"'✏PI budget'!L124","v":0},{"$f":"'✏PI budget'!M124","v":0},{"$f":"'✏PI budget'!N124","v":0},{"$f":"'✏PI budget'!O124","v":0},{"$f":"'✏PI budget'!P124","v":0},{"$f":"'✏PI budget'!Q124","v":0},{"$f":"'✏PI budget'!R124","v":0},{"$f":"'✏PI budget'!S124","v":0},{"$f":"'✏PI budget'!T124","v":0},{"$f":"'✏PI budget'!U124","v":0},{"$f":"'✏PI budget'!V124","v":0},{"$f":"'✏PI budget'!W124","v":0},{"$f":"'✏PI budget'!X124","v":0},{"$f":"'✏PI budget'!Y124","v":0},{"$f":"'✏PI budget'!Z124","v":0},{"$f":"'✏PI budget'!AA124","v":0},{"$f":"'✏PI budget'!AB124","v":0},{"$f":"'✏PI budget'!AC124","v":0},{"$f":"'✏PI budget'!AD124","v":0},{"$f":"'✏PI budget'!AE124","v":0},{"$f":"'✏PI budget'!AF124","v":0},{"$f":"'✏PI budget'!AG124","v":0},{"$f":"'✏PI budget'!AH124","v":0},{"$f":"'✏PI budget'!AI124","v":0},{"$f":"'✏PI budget'!AJ124","v":0},{"$f":"'✏PI budget'!AK124","v":0},{"$f":"'✏PI budget'!AL124","v":0},{"$f":"'✏PI budget'!AM124","v":0},{"$f":"'✏PI budget'!AN124","v":0},{"$f":"'✏PI budget'!AO124","v":0},{"$f":"'✏PI budget'!AP124","v":0},{"$f":"'✏PI budget'!AQ124","v":0},{"$f":"'✏PI budget'!AR124","v":0},{"$f":"'✏PI budget'!AS124","v":0},{"$f":"'✏PI budget'!AT124","v":0},{"$f":"'✏PI budget'!AU124","v":0},"PI Organisation",0]
[null,null,null,null,"Project costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏PI budget'!B125","v":0},{"$f":"'✏PI budget'!C125","v":0},{"$f":"'✏PI budget'!D125","v":0},{"$f":"'✏PI budget'!E125","v":"Project costs"},{"$f":"'✏PI budget'!F125","v":0},{"$f":"'✏PI budget'!G125","v":0},{"$f":"'✏PI budget'!H125","v":0},{"$f":"'✏PI budget'!I125","v":0},{"$f":"'✏PI budget'!J125","v":0},{"$f":"'✏PI budget'!K125","v":0},{"$f":"'✏PI budget'!L125","v":0},{"$f":"'✏PI budget'!M125","v":0},{"$f":"'✏PI budget'!N125","v":0},{"$f":"'✏PI budget'!O125","v":0},{"$f":"'✏PI budget'!P125","v":0},{"$f":"'✏PI budget'!Q125","v":0},{"$f":"'✏PI budget'!R125","v":0},{"$f":"'✏PI budget'!S125","v":0},{"$f":"'✏PI budget'!T125","v":0},{"$f":"'✏PI budget'!U125","v":0},{"$f":"'✏PI budget'!V125","v":0},{"$f":"'✏PI budget'!W125","v":0},{"$f":"'✏PI budget'!X125","v":0},{"$f":"'✏PI budget'!Y125","v":0},{"$f":"'✏PI budget'!Z125","v":0},{"$f":"'✏PI budget'!AA125","v":0},{"$f":"'✏PI budget'!AB125","v":0},{"$f":"'✏PI budget'!AC125","v":0},{"$f":"'✏PI budget'!AD125","v":0},{"$f":"'✏PI budget'!AE125","v":0},{"$f":"'✏PI budget'!AF125","v":0},{"$f":"'✏PI budget'!AG125","v":0},{"$f":"'✏PI budget'!AH125","v":0},{"$f":"'✏PI budget'!AI125","v":0},{"$f":"'✏PI budget'!AJ125","v":0},{"$f":"'✏PI budget'!AK125","v":0},{"$f":"'✏PI budget'!AL125","v":0},{"$f":"'✏PI budget'!AM125","v":0},{"$f":"'✏PI budget'!AN125","v":0},{"$f":"'✏PI budget'!AO125","v":0},{"$f":"'✏PI budget'!AP125","v":0},{"$f":"'✏PI budget'!AQ125","v":0},{"$f":"'✏PI budget'!AR125","v":0},{"$f":"'✏PI budget'!AS125","v":0},{"$f":"'✏PI budget'!AT125","v":0},{"$f":"'✏PI budget'!AU125","v":0},"PI Organisation",0]
[null,null,null,null,null,null,null,null,"Notes",null,null,null,null,"Derived cost?",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,{"$f":"'✏PI budget'!B126","v":0},{"$f":"'✏PI budget'!C126","v":0},{"$f":"'✏PI budget'!D126","v":0},{"$f":"'✏PI budget'!E126","v":0},{"$f":"'✏PI budget'!F126","v":0},{"$f":"'✏PI budget'!G126","v":0},{"$f":"'✏PI budget'!H126","v":0},{"$f":"'✏PI budget'!I126","v":"Notes"},{"$f":"'✏PI budget'!J126","v":0},{"$f":"'✏PI budget'!K126","v":0},{"$f":"'✏PI budget'!L126","v":0},{"$f":"'✏PI budget'!M126","v":0},{"$f":"'✏PI budget'!N126","v":"Derived cost?"},{"$f":"'✏PI budget'!O126","v":0},{"$f":"'✏PI budget'!P126","v":0},{"$f":"'✏PI budget'!Q126","v":"Costs"},{"$f":"'✏PI budget'!R126","v":0},{"$f":"'✏PI budget'!S126","v":0},{"$f":"'✏PI budget'!T126","v":"Costs"},{"$f":"'✏PI budget'!U126","v":0},{"$f":"'✏PI budget'!V126","v":0},{"$f":"'✏PI budget'!W126","v":"Costs"},{"$f":"'✏PI budget'!X126","v":0},{"$f":"'✏PI budget'!Y126","v":0},{"$f":"'✏PI budget'!Z126","v":"Costs"},{"$f":"'✏PI budget'!AA126","v":0},{"$f":"'✏PI budget'!AB126","v":0},{"$f":"'✏PI budget'!AC126","v":"Costs"},{"$f":"'✏PI budget'!AD126","v":0},{"$f":"'✏PI budget'!AE126","v":0},{"$f":"'✏PI budget'!AF126","v":"Costs"},{"$f":"'✏PI budget'!AG126","v":0},{"$f":"'✏PI budget'!AH126","v":0},{"$f":"'✏PI budget'!AI126","v":"Costs"},{"$f":"'✏PI budget'!AJ126","v":0},{"$f":"'✏PI budget'!AK126","v":0},{"$f":"'✏PI budget'!AL126","v":"Costs"},{"$f":"'✏PI budget'!AM126","v":0},{"$f":"'✏PI budget'!AN126","v":0},{"$f":"'✏PI budget'!AO126","v":"Costs"},{"$f":"'✏PI budget'!AP126","v":0},{"$f":"'✏PI budget'!AQ126","v":0},{"$f":"'✏PI budget'!AR126","v":"Costs"},{"$f":"'✏PI budget'!AS126","v":0},{"$f":"'✏PI budget'!AT126","v":0},{"$f":"'✏PI budget'!AU126","v":"Costs"},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q127:AR127)","v":0},null,{"$f":"'✏PI budget'!B127","v":"Project costs"},{"$f":"'✏PI budget'!C127","v":"Project costs"},{"$f":"'✏PI budget'!D127","v":0},{"$f":"'✏PI budget'!E127","v":0},{"$f":"'✏PI budget'!F127","v":" - "},{"$f":"'✏PI budget'!G127","v":0},{"$f":"'✏PI budget'!H127","v":0},{"$f":"'✏PI budget'!I127","v":0},{"$f":"'✏PI budget'!J127","v":0},{"$f":"'✏PI budget'!K127","v":0},{"$f":"'✏PI budget'!L127","v":0},{"$f":"'✏PI budget'!M127","v":0},{"$f":"'✏PI budget'!N127","v":0},{"$f":"'✏PI budget'!O127","v":0},{"$f":"'✏PI budget'!P127","v":0},{"$f":"'✏PI budget'!Q127","v":0},{"$f":"'✏PI budget'!R127","v":0},{"$f":"'✏PI budget'!S127","v":0},{"$f":"'✏PI budget'!T127","v":0},{"$f":"'✏PI budget'!U127","v":0},{"$f":"'✏PI budget'!V127","v":0},{"$f":"'✏PI budget'!W127","v":0},{"$f":"'✏PI budget'!X127","v":0},{"$f":"'✏PI budget'!Y127","v":0},{"$f":"'✏PI budget'!Z127","v":0},{"$f":"'✏PI budget'!AA127","v":0},{"$f":"'✏PI budget'!AB127","v":0},{"$f":"'✏PI budget'!AC127","v":0},{"$f":"'✏PI budget'!AD127","v":0},{"$f":"'✏PI budget'!AE127","v":0},{"$f":"'✏PI budget'!AF127","v":0},{"$f":"'✏PI budget'!AG127","v":0},{"$f":"'✏PI budget'!AH127","v":0},{"$f":"'✏PI budget'!AI127","v":0},{"$f":"'✏PI budget'!AJ127","v":0},{"$f":"'✏PI budget'!AK127","v":0},{"$f":"'✏PI budget'!AL127","v":0},{"$f":"'✏PI budget'!AM127","v":0},{"$f":"'✏PI budget'!AN127","v":0},{"$f":"'✏PI budget'!AO127","v":0},{"$f":"'✏PI budget'!AP127","v":0},{"$f":"'✏PI budget'!AQ127","v":0},{"$f":"'✏PI budget'!AR127","v":0},{"$f":"'✏PI budget'!AS127","v":0},{"$f":"'✏PI budget'!AT127","v":0},{"$f":"'✏PI budget'!AU127","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B128","v":"Project costs"},{"$f":"'✏PI budget'!C128","v":"Project costs"},{"$f":"'✏PI budget'!D128","v":0},{"$f":"'✏PI budget'!E128","v":0},{"$f":"'✏PI budget'!F128","v":" - "},{"$f":"'✏PI budget'!G128","v":0},{"$f":"'✏PI budget'!H128","v":0},{"$f":"'✏PI budget'!I128","v":0},{"$f":"'✏PI budget'!J128","v":0},{"$f":"'✏PI budget'!K128","v":0},{"$f":"'✏PI budget'!L128","v":0},{"$f":"'✏PI budget'!M128","v":0},{"$f":"'✏PI budget'!N128","v":0},{"$f":"'✏PI budget'!O128","v":0},{"$f":"'✏PI budget'!P128","v":0},{"$f":"'✏PI budget'!Q128","v":0},{"$f":"'✏PI budget'!R128","v":0},{"$f":"'✏PI budget'!S128","v":0},{"$f":"'✏PI budget'!T128","v":0},{"$f":"'✏PI budget'!U128","v":0},{"$f":"'✏PI budget'!V128","v":0},{"$f":"'✏PI budget'!W128","v":0},{"$f":"'✏PI budget'!X128","v":0},{"$f":"'✏PI budget'!Y128","v":0},{"$f":"'✏PI budget'!Z128","v":0},{"$f":"'✏PI budget'!AA128","v":0},{"$f":"'✏PI budget'!AB128","v":0},{"$f":"'✏PI budget'!AC128","v":0},{"$f":"'✏PI budget'!AD128","v":0},{"$f":"'✏PI budget'!AE128","v":0},{"$f":"'✏PI budget'!AF128","v":0},{"$f":"'✏PI budget'!AG128","v":0},{"$f":"'✏PI budget'!AH128","v":0},{"$f":"'✏PI budget'!AI128","v":0},{"$f":"'✏PI budget'!AJ128","v":0},{"$f":"'✏PI budget'!AK128","v":0},{"$f":"'✏PI budget'!AL128","v":0},{"$f":"'✏PI budget'!AM128","v":0},{"$f":"'✏PI budget'!AN128","v":0},{"$f":"'✏PI budget'!AO128","v":0},{"$f":"'✏PI budget'!AP128","v":0},{"$f":"'✏PI budget'!AQ128","v":0},{"$f":"'✏PI budget'!AR128","v":0},{"$f":"'✏PI budget'!AS128","v":0},{"$f":"'✏PI budget'!AT128","v":0},{"$f":"'✏PI budget'!AU128","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B129","v":"Project costs"},{"$f":"'✏PI budget'!C129","v":"Project costs"},{"$f":"'✏PI budget'!D129","v":0},{"$f":"'✏PI budget'!E129","v":0},{"$f":"'✏PI budget'!F129","v":" - "},{"$f":"'✏PI budget'!G129","v":0},{"$f":"'✏PI budget'!H129","v":0},{"$f":"'✏PI budget'!I129","v":0},{"$f":"'✏PI budget'!J129","v":0},{"$f":"'✏PI budget'!K129","v":0},{"$f":"'✏PI budget'!L129","v":0},{"$f":"'✏PI budget'!M129","v":0},{"$f":"'✏PI budget'!N129","v":0},{"$f":"'✏PI budget'!O129","v":0},{"$f":"'✏PI budget'!P129","v":0},{"$f":"'✏PI budget'!Q129","v":0},{"$f":"'✏PI budget'!R129","v":0},{"$f":"'✏PI budget'!S129","v":0},{"$f":"'✏PI budget'!T129","v":0},{"$f":"'✏PI budget'!U129","v":0},{"$f":"'✏PI budget'!V129","v":0},{"$f":"'✏PI budget'!W129","v":0},{"$f":"'✏PI budget'!X129","v":0},{"$f":"'✏PI budget'!Y129","v":0},{"$f":"'✏PI budget'!Z129","v":0},{"$f":"'✏PI budget'!AA129","v":0},{"$f":"'✏PI budget'!AB129","v":0},{"$f":"'✏PI budget'!AC129","v":0},{"$f":"'✏PI budget'!AD129","v":0},{"$f":"'✏PI budget'!AE129","v":0},{"$f":"'✏PI budget'!AF129","v":0},{"$f":"'✏PI budget'!AG129","v":0},{"$f":"'✏PI budget'!AH129","v":0},{"$f":"'✏PI budget'!AI129","v":0},{"$f":"'✏PI budget'!AJ129","v":0},{"$f":"'✏PI budget'!AK129","v":0},{"$f":"'✏PI budget'!AL129","v":0},{"$f":"'✏PI budget'!AM129","v":0},{"$f":"'✏PI budget'!AN129","v":0},{"$f":"'✏PI budget'!AO129","v":0},{"$f":"'✏PI budget'!AP129","v":0},{"$f":"'✏PI budget'!AQ129","v":0},{"$f":"'✏PI budget'!AR129","v":0},{"$f":"'✏PI budget'!AS129","v":0},{"$f":"'✏PI budget'!AT129","v":0},{"$f":"'✏PI budget'!AU129","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B130","v":"Project costs"},{"$f":"'✏PI budget'!C130","v":"Project costs"},{"$f":"'✏PI budget'!D130","v":0},{"$f":"'✏PI budget'!E130","v":0},{"$f":"'✏PI budget'!F130","v":" - "},{"$f":"'✏PI budget'!G130","v":0},{"$f":"'✏PI budget'!H130","v":0},{"$f":"'✏PI budget'!I130","v":0},{"$f":"'✏PI budget'!J130","v":0},{"$f":"'✏PI budget'!K130","v":0},{"$f":"'✏PI budget'!L130","v":0},{"$f":"'✏PI budget'!M130","v":0},{"$f":"'✏PI budget'!N130","v":0},{"$f":"'✏PI budget'!O130","v":0},{"$f":"'✏PI budget'!P130","v":0},{"$f":"'✏PI budget'!Q130","v":0},{"$f":"'✏PI budget'!R130","v":0},{"$f":"'✏PI budget'!S130","v":0},{"$f":"'✏PI budget'!T130","v":0},{"$f":"'✏PI budget'!U130","v":0},{"$f":"'✏PI budget'!V130","v":0},{"$f":"'✏PI budget'!W130","v":0},{"$f":"'✏PI budget'!X130","v":0},{"$f":"'✏PI budget'!Y130","v":0},{"$f":"'✏PI budget'!Z130","v":0},{"$f":"'✏PI budget'!AA130","v":0},{"$f":"'✏PI budget'!AB130","v":0},{"$f":"'✏PI budget'!AC130","v":0},{"$f":"'✏PI budget'!AD130","v":0},{"$f":"'✏PI budget'!AE130","v":0},{"$f":"'✏PI budget'!AF130","v":0},{"$f":"'✏PI budget'!AG130","v":0},{"$f":"'✏PI budget'!AH130","v":0},{"$f":"'✏PI budget'!AI130","v":0},{"$f":"'✏PI budget'!AJ130","v":0},{"$f":"'✏PI budget'!AK130","v":0},{"$f":"'✏PI budget'!AL130","v":0},{"$f":"'✏PI budget'!AM130","v":0},{"$f":"'✏PI budget'!AN130","v":0},{"$f":"'✏PI budget'!AO130","v":0},{"$f":"'✏PI budget'!AP130","v":0},{"$f":"'✏PI budget'!AQ130","v":0},{"$f":"'✏PI budget'!AR130","v":0},{"$f":"'✏PI budget'!AS130","v":0},{"$f":"'✏PI budget'!AT130","v":0},{"$f":"'✏PI budget'!AU130","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B131","v":"Project costs"},{"$f":"'✏PI budget'!C131","v":"Project costs"},{"$f":"'✏PI budget'!D131","v":0},{"$f":"'✏PI budget'!E131","v":0},{"$f":"'✏PI budget'!F131","v":" - "},{"$f":"'✏PI budget'!G131","v":0},{"$f":"'✏PI budget'!H131","v":0},{"$f":"'✏PI budget'!I131","v":0},{"$f":"'✏PI budget'!J131","v":0},{"$f":"'✏PI budget'!K131","v":0},{"$f":"'✏PI budget'!L131","v":0},{"$f":"'✏PI budget'!M131","v":0},{"$f":"'✏PI budget'!N131","v":0},{"$f":"'✏PI budget'!O131","v":0},{"$f":"'✏PI budget'!P131","v":0},{"$f":"'✏PI budget'!Q131","v":0},{"$f":"'✏PI budget'!R131","v":0},{"$f":"'✏PI budget'!S131","v":0},{"$f":"'✏PI budget'!T131","v":0},{"$f":"'✏PI budget'!U131","v":0},{"$f":"'✏PI budget'!V131","v":0},{"$f":"'✏PI budget'!W131","v":0},{"$f":"'✏PI budget'!X131","v":0},{"$f":"'✏PI budget'!Y131","v":0},{"$f":"'✏PI budget'!Z131","v":0},{"$f":"'✏PI budget'!AA131","v":0},{"$f":"'✏PI budget'!AB131","v":0},{"$f":"'✏PI budget'!AC131","v":0},{"$f":"'✏PI budget'!AD131","v":0},{"$f":"'✏PI budget'!AE131","v":0},{"$f":"'✏PI budget'!AF131","v":0},{"$f":"'✏PI budget'!AG131","v":0},{"$f":"'✏PI budget'!AH131","v":0},{"$f":"'✏PI budget'!AI131","v":0},{"$f":"'✏PI budget'!AJ131","v":0},{"$f":"'✏PI budget'!AK131","v":0},{"$f":"'✏PI budget'!AL131","v":0},{"$f":"'✏PI budget'!AM131","v":0},{"$f":"'✏PI budget'!AN131","v":0},{"$f":"'✏PI budget'!AO131","v":0},{"$f":"'✏PI budget'!AP131","v":0},{"$f":"'✏PI budget'!AQ131","v":0},{"$f":"'✏PI budget'!AR131","v":0},{"$f":"'✏PI budget'!AS131","v":0},{"$f":"'✏PI budget'!AT131","v":0},{"$f":"'✏PI budget'!AU131","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B132","v":"Project costs"},{"$f":"'✏PI budget'!C132","v":"Project costs"},{"$f":"'✏PI budget'!D132","v":0},{"$f":"'✏PI budget'!E132","v":0},{"$f":"'✏PI budget'!F132","v":" - "},{"$f":"'✏PI budget'!G132","v":0},{"$f":"'✏PI budget'!H132","v":0},{"$f":"'✏PI budget'!I132","v":0},{"$f":"'✏PI budget'!J132","v":0},{"$f":"'✏PI budget'!K132","v":0},{"$f":"'✏PI budget'!L132","v":0},{"$f":"'✏PI budget'!M132","v":0},{"$f":"'✏PI budget'!N132","v":0},{"$f":"'✏PI budget'!O132","v":0},{"$f":"'✏PI budget'!P132","v":0},{"$f":"'✏PI budget'!Q132","v":0},{"$f":"'✏PI budget'!R132","v":0},{"$f":"'✏PI budget'!S132","v":0},{"$f":"'✏PI budget'!T132","v":0},{"$f":"'✏PI budget'!U132","v":0},{"$f":"'✏PI budget'!V132","v":0},{"$f":"'✏PI budget'!W132","v":0},{"$f":"'✏PI budget'!X132","v":0},{"$f":"'✏PI budget'!Y132","v":0},{"$f":"'✏PI budget'!Z132","v":0},{"$f":"'✏PI budget'!AA132","v":0},{"$f":"'✏PI budget'!AB132","v":0},{"$f":"'✏PI budget'!AC132","v":0},{"$f":"'✏PI budget'!AD132","v":0},{"$f":"'✏PI budget'!AE132","v":0},{"$f":"'✏PI budget'!AF132","v":0},{"$f":"'✏PI budget'!AG132","v":0},{"$f":"'✏PI budget'!AH132","v":0},{"$f":"'✏PI budget'!AI132","v":0},{"$f":"'✏PI budget'!AJ132","v":0},{"$f":"'✏PI budget'!AK132","v":0},{"$f":"'✏PI budget'!AL132","v":0},{"$f":"'✏PI budget'!AM132","v":0},{"$f":"'✏PI budget'!AN132","v":0},{"$f":"'✏PI budget'!AO132","v":0},{"$f":"'✏PI budget'!AP132","v":0},{"$f":"'✏PI budget'!AQ132","v":0},{"$f":"'✏PI budget'!AR132","v":0},{"$f":"'✏PI budget'!AS132","v":0},{"$f":"'✏PI budget'!AT132","v":0},{"$f":"'✏PI budget'!AU132","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B133","v":"Project costs"},{"$f":"'✏PI budget'!C133","v":"Project costs"},{"$f":"'✏PI budget'!D133","v":0},{"$f":"'✏PI budget'!E133","v":0},{"$f":"'✏PI budget'!F133","v":" - "},{"$f":"'✏PI budget'!G133","v":0},{"$f":"'✏PI budget'!H133","v":0},{"$f":"'✏PI budget'!I133","v":0},{"$f":"'✏PI budget'!J133","v":0},{"$f":"'✏PI budget'!K133","v":0},{"$f":"'✏PI budget'!L133","v":0},{"$f":"'✏PI budget'!M133","v":0},{"$f":"'✏PI budget'!N133","v":0},{"$f":"'✏PI budget'!O133","v":0},{"$f":"'✏PI budget'!P133","v":0},{"$f":"'✏PI budget'!Q133","v":0},{"$f":"'✏PI budget'!R133","v":0},{"$f":"'✏PI budget'!S133","v":0},{"$f":"'✏PI budget'!T133","v":0},{"$f":"'✏PI budget'!U133","v":0},{"$f":"'✏PI budget'!V133","v":0},{"$f":"'✏PI budget'!W133","v":0},{"$f":"'✏PI budget'!X133","v":0},{"$f":"'✏PI budget'!Y133","v":0},{"$f":"'✏PI budget'!Z133","v":0},{"$f":"'✏PI budget'!AA133","v":0},{"$f":"'✏PI budget'!AB133","v":0},{"$f":"'✏PI budget'!AC133","v":0},{"$f":"'✏PI budget'!AD133","v":0},{"$f":"'✏PI budget'!AE133","v":0},{"$f":"'✏PI budget'!AF133","v":0},{"$f":"'✏PI budget'!AG133","v":0},{"$f":"'✏PI budget'!AH133","v":0},{"$f":"'✏PI budget'!AI133","v":0},{"$f":"'✏PI budget'!AJ133","v":0},{"$f":"'✏PI budget'!AK133","v":0},{"$f":"'✏PI budget'!AL133","v":0},{"$f":"'✏PI budget'!AM133","v":0},{"$f":"'✏PI budget'!AN133","v":0},{"$f":"'✏PI budget'!AO133","v":0},{"$f":"'✏PI budget'!AP133","v":0},{"$f":"'✏PI budget'!AQ133","v":0},{"$f":"'✏PI budget'!AR133","v":0},{"$f":"'✏PI budget'!AS133","v":0},{"$f":"'✏PI budget'!AT133","v":0},{"$f":"'✏PI budget'!AU133","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B134","v":"Project costs"},{"$f":"'✏PI budget'!C134","v":"Project costs"},{"$f":"'✏PI budget'!D134","v":0},{"$f":"'✏PI budget'!E134","v":0},{"$f":"'✏PI budget'!F134","v":" - "},{"$f":"'✏PI budget'!G134","v":0},{"$f":"'✏PI budget'!H134","v":0},{"$f":"'✏PI budget'!I134","v":0},{"$f":"'✏PI budget'!J134","v":0},{"$f":"'✏PI budget'!K134","v":0},{"$f":"'✏PI budget'!L134","v":0},{"$f":"'✏PI budget'!M134","v":0},{"$f":"'✏PI budget'!N134","v":0},{"$f":"'✏PI budget'!O134","v":0},{"$f":"'✏PI budget'!P134","v":0},{"$f":"'✏PI budget'!Q134","v":0},{"$f":"'✏PI budget'!R134","v":0},{"$f":"'✏PI budget'!S134","v":0},{"$f":"'✏PI budget'!T134","v":0},{"$f":"'✏PI budget'!U134","v":0},{"$f":"'✏PI budget'!V134","v":0},{"$f":"'✏PI budget'!W134","v":0},{"$f":"'✏PI budget'!X134","v":0},{"$f":"'✏PI budget'!Y134","v":0},{"$f":"'✏PI budget'!Z134","v":0},{"$f":"'✏PI budget'!AA134","v":0},{"$f":"'✏PI budget'!AB134","v":0},{"$f":"'✏PI budget'!AC134","v":0},{"$f":"'✏PI budget'!AD134","v":0},{"$f":"'✏PI budget'!AE134","v":0},{"$f":"'✏PI budget'!AF134","v":0},{"$f":"'✏PI budget'!AG134","v":0},{"$f":"'✏PI budget'!AH134","v":0},{"$f":"'✏PI budget'!AI134","v":0},{"$f":"'✏PI budget'!AJ134","v":0},{"$f":"'✏PI budget'!AK134","v":0},{"$f":"'✏PI budget'!AL134","v":0},{"$f":"'✏PI budget'!AM134","v":0},{"$f":"'✏PI budget'!AN134","v":0},{"$f":"'✏PI budget'!AO134","v":0},{"$f":"'✏PI budget'!AP134","v":0},{"$f":"'✏PI budget'!AQ134","v":0},{"$f":"'✏PI budget'!AR134","v":0},{"$f":"'✏PI budget'!AS134","v":0},{"$f":"'✏PI budget'!AT134","v":0},{"$f":"'✏PI budget'!AU134","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B135","v":"Project costs"},{"$f":"'✏PI budget'!C135","v":"Project costs"},{"$f":"'✏PI budget'!D135","v":0},{"$f":"'✏PI budget'!E135","v":0},{"$f":"'✏PI budget'!F135","v":" - "},{"$f":"'✏PI budget'!G135","v":0},{"$f":"'✏PI budget'!H135","v":0},{"$f":"'✏PI budget'!I135","v":0},{"$f":"'✏PI budget'!J135","v":0},{"$f":"'✏PI budget'!K135","v":0},{"$f":"'✏PI budget'!L135","v":0},{"$f":"'✏PI budget'!M135","v":0},{"$f":"'✏PI budget'!N135","v":0},{"$f":"'✏PI budget'!O135","v":0},{"$f":"'✏PI budget'!P135","v":0},{"$f":"'✏PI budget'!Q135","v":0},{"$f":"'✏PI budget'!R135","v":0},{"$f":"'✏PI budget'!S135","v":0},{"$f":"'✏PI budget'!T135","v":0},{"$f":"'✏PI budget'!U135","v":0},{"$f":"'✏PI budget'!V135","v":0},{"$f":"'✏PI budget'!W135","v":0},{"$f":"'✏PI budget'!X135","v":0},{"$f":"'✏PI budget'!Y135","v":0},{"$f":"'✏PI budget'!Z135","v":0},{"$f":"'✏PI budget'!AA135","v":0},{"$f":"'✏PI budget'!AB135","v":0},{"$f":"'✏PI budget'!AC135","v":0},{"$f":"'✏PI budget'!AD135","v":0},{"$f":"'✏PI budget'!AE135","v":0},{"$f":"'✏PI budget'!AF135","v":0},{"$f":"'✏PI budget'!AG135","v":0},{"$f":"'✏PI budget'!AH135","v":0},{"$f":"'✏PI budget'!AI135","v":0},{"$f":"'✏PI budget'!AJ135","v":0},{"$f":"'✏PI budget'!AK135","v":0},{"$f":"'✏PI budget'!AL135","v":0},{"$f":"'✏PI budget'!AM135","v":0},{"$f":"'✏PI budget'!AN135","v":0},{"$f":"'✏PI budget'!AO135","v":0},{"$f":"'✏PI budget'!AP135","v":0},{"$f":"'✏PI budget'!AQ135","v":0},{"$f":"'✏PI budget'!AR135","v":0},{"$f":"'✏PI budget'!AS135","v":0},{"$f":"'✏PI budget'!AT135","v":0},{"$f":"'✏PI budget'!AU135","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B136","v":"Project costs"},{"$f":"'✏PI budget'!C136","v":"Project costs"},{"$f":"'✏PI budget'!D136","v":0},{"$f":"'✏PI budget'!E136","v":0},{"$f":"'✏PI budget'!F136","v":" - "},{"$f":"'✏PI budget'!G136","v":0},{"$f":"'✏PI budget'!H136","v":0},{"$f":"'✏PI budget'!I136","v":0},{"$f":"'✏PI budget'!J136","v":0},{"$f":"'✏PI budget'!K136","v":0},{"$f":"'✏PI budget'!L136","v":0},{"$f":"'✏PI budget'!M136","v":0},{"$f":"'✏PI budget'!N136","v":0},{"$f":"'✏PI budget'!O136","v":0},{"$f":"'✏PI budget'!P136","v":0},{"$f":"'✏PI budget'!Q136","v":0},{"$f":"'✏PI budget'!R136","v":0},{"$f":"'✏PI budget'!S136","v":0},{"$f":"'✏PI budget'!T136","v":0},{"$f":"'✏PI budget'!U136","v":0},{"$f":"'✏PI budget'!V136","v":0},{"$f":"'✏PI budget'!W136","v":0},{"$f":"'✏PI budget'!X136","v":0},{"$f":"'✏PI budget'!Y136","v":0},{"$f":"'✏PI budget'!Z136","v":0},{"$f":"'✏PI budget'!AA136","v":0},{"$f":"'✏PI budget'!AB136","v":0},{"$f":"'✏PI budget'!AC136","v":0},{"$f":"'✏PI budget'!AD136","v":0},{"$f":"'✏PI budget'!AE136","v":0},{"$f":"'✏PI budget'!AF136","v":0},{"$f":"'✏PI budget'!AG136","v":0},{"$f":"'✏PI budget'!AH136","v":0},{"$f":"'✏PI budget'!AI136","v":0},{"$f":"'✏PI budget'!AJ136","v":0},{"$f":"'✏PI budget'!AK136","v":0},{"$f":"'✏PI budget'!AL136","v":0},{"$f":"'✏PI budget'!AM136","v":0},{"$f":"'✏PI budget'!AN136","v":0},{"$f":"'✏PI budget'!AO136","v":0},{"$f":"'✏PI budget'!AP136","v":0},{"$f":"'✏PI budget'!AQ136","v":0},{"$f":"'✏PI budget'!AR136","v":0},{"$f":"'✏PI budget'!AS136","v":0},{"$f":"'✏PI budget'!AT136","v":0},{"$f":"'✏PI budget'!AU136","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B137","v":"Project costs"},{"$f":"'✏PI budget'!C137","v":"Project costs"},{"$f":"'✏PI budget'!D137","v":0},{"$f":"'✏PI budget'!E137","v":0},{"$f":"'✏PI budget'!F137","v":" - "},{"$f":"'✏PI budget'!G137","v":0},{"$f":"'✏PI budget'!H137","v":0},{"$f":"'✏PI budget'!I137","v":0},{"$f":"'✏PI budget'!J137","v":0},{"$f":"'✏PI budget'!K137","v":0},{"$f":"'✏PI budget'!L137","v":0},{"$f":"'✏PI budget'!M137","v":0},{"$f":"'✏PI budget'!N137","v":0},{"$f":"'✏PI budget'!O137","v":0},{"$f":"'✏PI budget'!P137","v":0},{"$f":"'✏PI budget'!Q137","v":0},{"$f":"'✏PI budget'!R137","v":0},{"$f":"'✏PI budget'!S137","v":0},{"$f":"'✏PI budget'!T137","v":0},{"$f":"'✏PI budget'!U137","v":0},{"$f":"'✏PI budget'!V137","v":0},{"$f":"'✏PI budget'!W137","v":0},{"$f":"'✏PI budget'!X137","v":0},{"$f":"'✏PI budget'!Y137","v":0},{"$f":"'✏PI budget'!Z137","v":0},{"$f":"'✏PI budget'!AA137","v":0},{"$f":"'✏PI budget'!AB137","v":0},{"$f":"'✏PI budget'!AC137","v":0},{"$f":"'✏PI budget'!AD137","v":0},{"$f":"'✏PI budget'!AE137","v":0},{"$f":"'✏PI budget'!AF137","v":0},{"$f":"'✏PI budget'!AG137","v":0},{"$f":"'✏PI budget'!AH137","v":0},{"$f":"'✏PI budget'!AI137","v":0},{"$f":"'✏PI budget'!AJ137","v":0},{"$f":"'✏PI budget'!AK137","v":0},{"$f":"'✏PI budget'!AL137","v":0},{"$f":"'✏PI budget'!AM137","v":0},{"$f":"'✏PI budget'!AN137","v":0},{"$f":"'✏PI budget'!AO137","v":0},{"$f":"'✏PI budget'!AP137","v":0},{"$f":"'✏PI budget'!AQ137","v":0},{"$f":"'✏PI budget'!AR137","v":0},{"$f":"'✏PI budget'!AS137","v":0},{"$f":"'✏PI budget'!AT137","v":0},{"$f":"'✏PI budget'!AU137","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B138","v":"Project costs"},{"$f":"'✏PI budget'!C138","v":"Project costs"},{"$f":"'✏PI budget'!D138","v":0},{"$f":"'✏PI budget'!E138","v":0},{"$f":"'✏PI budget'!F138","v":" - "},{"$f":"'✏PI budget'!G138","v":0},{"$f":"'✏PI budget'!H138","v":0},{"$f":"'✏PI budget'!I138","v":0},{"$f":"'✏PI budget'!J138","v":0},{"$f":"'✏PI budget'!K138","v":0},{"$f":"'✏PI budget'!L138","v":0},{"$f":"'✏PI budget'!M138","v":0},{"$f":"'✏PI budget'!N138","v":0},{"$f":"'✏PI budget'!O138","v":0},{"$f":"'✏PI budget'!P138","v":0},{"$f":"'✏PI budget'!Q138","v":0},{"$f":"'✏PI budget'!R138","v":0},{"$f":"'✏PI budget'!S138","v":0},{"$f":"'✏PI budget'!T138","v":0},{"$f":"'✏PI budget'!U138","v":0},{"$f":"'✏PI budget'!V138","v":0},{"$f":"'✏PI budget'!W138","v":0},{"$f":"'✏PI budget'!X138","v":0},{"$f":"'✏PI budget'!Y138","v":0},{"$f":"'✏PI budget'!Z138","v":0},{"$f":"'✏PI budget'!AA138","v":0},{"$f":"'✏PI budget'!AB138","v":0},{"$f":"'✏PI budget'!AC138","v":0},{"$f":"'✏PI budget'!AD138","v":0},{"$f":"'✏PI budget'!AE138","v":0},{"$f":"'✏PI budget'!AF138","v":0},{"$f":"'✏PI budget'!AG138","v":0},{"$f":"'✏PI budget'!AH138","v":0},{"$f":"'✏PI budget'!AI138","v":0},{"$f":"'✏PI budget'!AJ138","v":0},{"$f":"'✏PI budget'!AK138","v":0},{"$f":"'✏PI budget'!AL138","v":0},{"$f":"'✏PI budget'!AM138","v":0},{"$f":"'✏PI budget'!AN138","v":0},{"$f":"'✏PI budget'!AO138","v":0},{"$f":"'✏PI budget'!AP138","v":0},{"$f":"'✏PI budget'!AQ138","v":0},{"$f":"'✏PI budget'!AR138","v":0},{"$f":"'✏PI budget'!AS138","v":0},{"$f":"'✏PI budget'!AT138","v":0},{"$f":"'✏PI budget'!AU138","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B139","v":"Project costs"},{"$f":"'✏PI budget'!C139","v":"Project costs"},{"$f":"'✏PI budget'!D139","v":0},{"$f":"'✏PI budget'!E139","v":0},{"$f":"'✏PI budget'!F139","v":" - "},{"$f":"'✏PI budget'!G139","v":0},{"$f":"'✏PI budget'!H139","v":0},{"$f":"'✏PI budget'!I139","v":0},{"$f":"'✏PI budget'!J139","v":0},{"$f":"'✏PI budget'!K139","v":0},{"$f":"'✏PI budget'!L139","v":0},{"$f":"'✏PI budget'!M139","v":0},{"$f":"'✏PI budget'!N139","v":0},{"$f":"'✏PI budget'!O139","v":0},{"$f":"'✏PI budget'!P139","v":0},{"$f":"'✏PI budget'!Q139","v":0},{"$f":"'✏PI budget'!R139","v":0},{"$f":"'✏PI budget'!S139","v":0},{"$f":"'✏PI budget'!T139","v":0},{"$f":"'✏PI budget'!U139","v":0},{"$f":"'✏PI budget'!V139","v":0},{"$f":"'✏PI budget'!W139","v":0},{"$f":"'✏PI budget'!X139","v":0},{"$f":"'✏PI budget'!Y139","v":0},{"$f":"'✏PI budget'!Z139","v":0},{"$f":"'✏PI budget'!AA139","v":0},{"$f":"'✏PI budget'!AB139","v":0},{"$f":"'✏PI budget'!AC139","v":0},{"$f":"'✏PI budget'!AD139","v":0},{"$f":"'✏PI budget'!AE139","v":0},{"$f":"'✏PI budget'!AF139","v":0},{"$f":"'✏PI budget'!AG139","v":0},{"$f":"'✏PI budget'!AH139","v":0},{"$f":"'✏PI budget'!AI139","v":0},{"$f":"'✏PI budget'!AJ139","v":0},{"$f":"'✏PI budget'!AK139","v":0},{"$f":"'✏PI budget'!AL139","v":0},{"$f":"'✏PI budget'!AM139","v":0},{"$f":"'✏PI budget'!AN139","v":0},{"$f":"'✏PI budget'!AO139","v":0},{"$f":"'✏PI budget'!AP139","v":0},{"$f":"'✏PI budget'!AQ139","v":0},{"$f":"'✏PI budget'!AR139","v":0},{"$f":"'✏PI budget'!AS139","v":0},{"$f":"'✏PI budget'!AT139","v":0},{"$f":"'✏PI budget'!AU139","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B140","v":"Project costs"},{"$f":"'✏PI budget'!C140","v":"Project costs"},{"$f":"'✏PI budget'!D140","v":0},{"$f":"'✏PI budget'!E140","v":0},{"$f":"'✏PI budget'!F140","v":" - "},{"$f":"'✏PI budget'!G140","v":0},{"$f":"'✏PI budget'!H140","v":0},{"$f":"'✏PI budget'!I140","v":0},{"$f":"'✏PI budget'!J140","v":0},{"$f":"'✏PI budget'!K140","v":0},{"$f":"'✏PI budget'!L140","v":0},{"$f":"'✏PI budget'!M140","v":0},{"$f":"'✏PI budget'!N140","v":0},{"$f":"'✏PI budget'!O140","v":0},{"$f":"'✏PI budget'!P140","v":0},{"$f":"'✏PI budget'!Q140","v":0},{"$f":"'✏PI budget'!R140","v":0},{"$f":"'✏PI budget'!S140","v":0},{"$f":"'✏PI budget'!T140","v":0},{"$f":"'✏PI budget'!U140","v":0},{"$f":"'✏PI budget'!V140","v":0},{"$f":"'✏PI budget'!W140","v":0},{"$f":"'✏PI budget'!X140","v":0},{"$f":"'✏PI budget'!Y140","v":0},{"$f":"'✏PI budget'!Z140","v":0},{"$f":"'✏PI budget'!AA140","v":0},{"$f":"'✏PI budget'!AB140","v":0},{"$f":"'✏PI budget'!AC140","v":0},{"$f":"'✏PI budget'!AD140","v":0},{"$f":"'✏PI budget'!AE140","v":0},{"$f":"'✏PI budget'!AF140","v":0},{"$f":"'✏PI budget'!AG140","v":0},{"$f":"'✏PI budget'!AH140","v":0},{"$f":"'✏PI budget'!AI140","v":0},{"$f":"'✏PI budget'!AJ140","v":0},{"$f":"'✏PI budget'!AK140","v":0},{"$f":"'✏PI budget'!AL140","v":0},{"$f":"'✏PI budget'!AM140","v":0},{"$f":"'✏PI budget'!AN140","v":0},{"$f":"'✏PI budget'!AO140","v":0},{"$f":"'✏PI budget'!AP140","v":0},{"$f":"'✏PI budget'!AQ140","v":0},{"$f":"'✏PI budget'!AR140","v":0},{"$f":"'✏PI budget'!AS140","v":0},{"$f":"'✏PI budget'!AT140","v":0},{"$f":"'✏PI budget'!AU140","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B141","v":"Project costs"},{"$f":"'✏PI budget'!C141","v":"Project costs"},{"$f":"'✏PI budget'!D141","v":0},{"$f":"'✏PI budget'!E141","v":0},{"$f":"'✏PI budget'!F141","v":" - "},{"$f":"'✏PI budget'!G141","v":0},{"$f":"'✏PI budget'!H141","v":0},{"$f":"'✏PI budget'!I141","v":0},{"$f":"'✏PI budget'!J141","v":0},{"$f":"'✏PI budget'!K141","v":0},{"$f":"'✏PI budget'!L141","v":0},{"$f":"'✏PI budget'!M141","v":0},{"$f":"'✏PI budget'!N141","v":0},{"$f":"'✏PI budget'!O141","v":0},{"$f":"'✏PI budget'!P141","v":0},{"$f":"'✏PI budget'!Q141","v":0},{"$f":"'✏PI budget'!R141","v":0},{"$f":"'✏PI budget'!S141","v":0},{"$f":"'✏PI budget'!T141","v":0},{"$f":"'✏PI budget'!U141","v":0},{"$f":"'✏PI budget'!V141","v":0},{"$f":"'✏PI budget'!W141","v":0},{"$f":"'✏PI budget'!X141","v":0},{"$f":"'✏PI budget'!Y141","v":0},{"$f":"'✏PI budget'!Z141","v":0},{"$f":"'✏PI budget'!AA141","v":0},{"$f":"'✏PI budget'!AB141","v":0},{"$f":"'✏PI budget'!AC141","v":0},{"$f":"'✏PI budget'!AD141","v":0},{"$f":"'✏PI budget'!AE141","v":0},{"$f":"'✏PI budget'!AF141","v":0},{"$f":"'✏PI budget'!AG141","v":0},{"$f":"'✏PI budget'!AH141","v":0},{"$f":"'✏PI budget'!AI141","v":0},{"$f":"'✏PI budget'!AJ141","v":0},{"$f":"'✏PI budget'!AK141","v":0},{"$f":"'✏PI budget'!AL141","v":0},{"$f":"'✏PI budget'!AM141","v":0},{"$f":"'✏PI budget'!AN141","v":0},{"$f":"'✏PI budget'!AO141","v":0},{"$f":"'✏PI budget'!AP141","v":0},{"$f":"'✏PI budget'!AQ141","v":0},{"$f":"'✏PI budget'!AR141","v":0},{"$f":"'✏PI budget'!AS141","v":0},{"$f":"'✏PI budget'!AT141","v":0},{"$f":"'✏PI budget'!AU141","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B142","v":"Project costs"},{"$f":"'✏PI budget'!C142","v":"Project costs"},{"$f":"'✏PI budget'!D142","v":0},{"$f":"'✏PI budget'!E142","v":0},{"$f":"'✏PI budget'!F142","v":" - "},{"$f":"'✏PI budget'!G142","v":0},{"$f":"'✏PI budget'!H142","v":0},{"$f":"'✏PI budget'!I142","v":0},{"$f":"'✏PI budget'!J142","v":0},{"$f":"'✏PI budget'!K142","v":0},{"$f":"'✏PI budget'!L142","v":0},{"$f":"'✏PI budget'!M142","v":0},{"$f":"'✏PI budget'!N142","v":0},{"$f":"'✏PI budget'!O142","v":0},{"$f":"'✏PI budget'!P142","v":0},{"$f":"'✏PI budget'!Q142","v":0},{"$f":"'✏PI budget'!R142","v":0},{"$f":"'✏PI budget'!S142","v":0},{"$f":"'✏PI budget'!T142","v":0},{"$f":"'✏PI budget'!U142","v":0},{"$f":"'✏PI budget'!V142","v":0},{"$f":"'✏PI budget'!W142","v":0},{"$f":"'✏PI budget'!X142","v":0},{"$f":"'✏PI budget'!Y142","v":0},{"$f":"'✏PI budget'!Z142","v":0},{"$f":"'✏PI budget'!AA142","v":0},{"$f":"'✏PI budget'!AB142","v":0},{"$f":"'✏PI budget'!AC142","v":0},{"$f":"'✏PI budget'!AD142","v":0},{"$f":"'✏PI budget'!AE142","v":0},{"$f":"'✏PI budget'!AF142","v":0},{"$f":"'✏PI budget'!AG142","v":0},{"$f":"'✏PI budget'!AH142","v":0},{"$f":"'✏PI budget'!AI142","v":0},{"$f":"'✏PI budget'!AJ142","v":0},{"$f":"'✏PI budget'!AK142","v":0},{"$f":"'✏PI budget'!AL142","v":0},{"$f":"'✏PI budget'!AM142","v":0},{"$f":"'✏PI budget'!AN142","v":0},{"$f":"'✏PI budget'!AO142","v":0},{"$f":"'✏PI budget'!AP142","v":0},{"$f":"'✏PI budget'!AQ142","v":0},{"$f":"'✏PI budget'!AR142","v":0},{"$f":"'✏PI budget'!AS142","v":0},{"$f":"'✏PI budget'!AT142","v":0},{"$f":"'✏PI budget'!AU142","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B143","v":"Project costs"},{"$f":"'✏PI budget'!C143","v":"Project costs"},{"$f":"'✏PI budget'!D143","v":0},{"$f":"'✏PI budget'!E143","v":0},{"$f":"'✏PI budget'!F143","v":" - "},{"$f":"'✏PI budget'!G143","v":0},{"$f":"'✏PI budget'!H143","v":0},{"$f":"'✏PI budget'!I143","v":0},{"$f":"'✏PI budget'!J143","v":0},{"$f":"'✏PI budget'!K143","v":0},{"$f":"'✏PI budget'!L143","v":0},{"$f":"'✏PI budget'!M143","v":0},{"$f":"'✏PI budget'!N143","v":0},{"$f":"'✏PI budget'!O143","v":0},{"$f":"'✏PI budget'!P143","v":0},{"$f":"'✏PI budget'!Q143","v":0},{"$f":"'✏PI budget'!R143","v":0},{"$f":"'✏PI budget'!S143","v":0},{"$f":"'✏PI budget'!T143","v":0},{"$f":"'✏PI budget'!U143","v":0},{"$f":"'✏PI budget'!V143","v":0},{"$f":"'✏PI budget'!W143","v":0},{"$f":"'✏PI budget'!X143","v":0},{"$f":"'✏PI budget'!Y143","v":0},{"$f":"'✏PI budget'!Z143","v":0},{"$f":"'✏PI budget'!AA143","v":0},{"$f":"'✏PI budget'!AB143","v":0},{"$f":"'✏PI budget'!AC143","v":0},{"$f":"'✏PI budget'!AD143","v":0},{"$f":"'✏PI budget'!AE143","v":0},{"$f":"'✏PI budget'!AF143","v":0},{"$f":"'✏PI budget'!AG143","v":0},{"$f":"'✏PI budget'!AH143","v":0},{"$f":"'✏PI budget'!AI143","v":0},{"$f":"'✏PI budget'!AJ143","v":0},{"$f":"'✏PI budget'!AK143","v":0},{"$f":"'✏PI budget'!AL143","v":0},{"$f":"'✏PI budget'!AM143","v":0},{"$f":"'✏PI budget'!AN143","v":0},{"$f":"'✏PI budget'!AO143","v":0},{"$f":"'✏PI budget'!AP143","v":0},{"$f":"'✏PI budget'!AQ143","v":0},{"$f":"'✏PI budget'!AR143","v":0},{"$f":"'✏PI budget'!AS143","v":0},{"$f":"'✏PI budget'!AT143","v":0},{"$f":"'✏PI budget'!AU143","v":0},{"$f":"$G$5","v":"PI Organisation"},0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B144","v":"Project costs"},{"$f":"'✏PI budget'!C144","v":"Project costs"},{"$f":"'✏PI budget'!D144","v":0},{"$f":"'✏PI budget'!E144","v":0},{"$f":"'✏PI budget'!F144","v":" - "},{"$f":"'✏PI budget'!G144","v":0},{"$f":"'✏PI budget'!H144","v":0},{"$f":"'✏PI budget'!I144","v":0},{"$f":"'✏PI budget'!J144","v":0},{"$f":"'✏PI budget'!K144","v":0},{"$f":"'✏PI budget'!L144","v":0},{"$f":"'✏PI budget'!M144","v":0},{"$f":"'✏PI budget'!N144","v":0},{"$f":"'✏PI budget'!O144","v":0},{"$f":"'✏PI budget'!P144","v":0},{"$f":"'✏PI budget'!Q144","v":0},{"$f":"'✏PI budget'!R144","v":0},{"$f":"'✏PI budget'!S144","v":0},{"$f":"'✏PI budget'!T144","v":0},{"$f":"'✏PI budget'!U144","v":0},{"$f":"'✏PI budget'!V144","v":0},{"$f":"'✏PI budget'!W144","v":0},{"$f":"'✏PI budget'!X144","v":0},{"$f":"'✏PI budget'!Y144","v":0},{"$f":"'✏PI budget'!Z144","v":0},{"$f":"'✏PI budget'!AA144","v":0},{"$f":"'✏PI budget'!AB144","v":0},{"$f":"'✏PI budget'!AC144","v":0},{"$f":"'✏PI budget'!AD144","v":0},{"$f":"'✏PI budget'!AE144","v":0},{"$f":"'✏PI budget'!AF144","v":0},{"$f":"'✏PI budget'!AG144","v":0},{"$f":"'✏PI budget'!AH144","v":0},{"$f":"'✏PI budget'!AI144","v":0},{"$f":"'✏PI budget'!AJ144","v":0},{"$f":"'✏PI budget'!AK144","v":0},{"$f":"'✏PI budget'!AL144","v":0},{"$f":"'✏PI budget'!AM144","v":0},{"$f":"'✏PI budget'!AN144","v":0},{"$f":"'✏PI budget'!AO144","v":0},{"$f":"'✏PI budget'!AP144","v":0},{"$f":"'✏PI budget'!AQ144","v":0},{"$f":"'✏PI budget'!AR144","v":0},{"$f":"'✏PI budget'!AS144","v":0},{"$f":"'✏PI budget'!AT144","v":0},{"$f":"'✏PI budget'!AU144","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B145","v":"Project costs"},{"$f":"'✏PI budget'!C145","v":"Project costs"},{"$f":"'✏PI budget'!D145","v":0},{"$f":"'✏PI budget'!E145","v":0},{"$f":"'✏PI budget'!F145","v":" - "},{"$f":"'✏PI budget'!G145","v":0},{"$f":"'✏PI budget'!H145","v":0},{"$f":"'✏PI budget'!I145","v":0},{"$f":"'✏PI budget'!J145","v":0},{"$f":"'✏PI budget'!K145","v":0},{"$f":"'✏PI budget'!L145","v":0},{"$f":"'✏PI budget'!M145","v":0},{"$f":"'✏PI budget'!N145","v":0},{"$f":"'✏PI budget'!O145","v":0},{"$f":"'✏PI budget'!P145","v":0},{"$f":"'✏PI budget'!Q145","v":0},{"$f":"'✏PI budget'!R145","v":0},{"$f":"'✏PI budget'!S145","v":0},{"$f":"'✏PI budget'!T145","v":0},{"$f":"'✏PI budget'!U145","v":0},{"$f":"'✏PI budget'!V145","v":0},{"$f":"'✏PI budget'!W145","v":0},{"$f":"'✏PI budget'!X145","v":0},{"$f":"'✏PI budget'!Y145","v":0},{"$f":"'✏PI budget'!Z145","v":0},{"$f":"'✏PI budget'!AA145","v":0},{"$f":"'✏PI budget'!AB145","v":0},{"$f":"'✏PI budget'!AC145","v":0},{"$f":"'✏PI budget'!AD145","v":0},{"$f":"'✏PI budget'!AE145","v":0},{"$f":"'✏PI budget'!AF145","v":0},{"$f":"'✏PI budget'!AG145","v":0},{"$f":"'✏PI budget'!AH145","v":0},{"$f":"'✏PI budget'!AI145","v":0},{"$f":"'✏PI budget'!AJ145","v":0},{"$f":"'✏PI budget'!AK145","v":0},{"$f":"'✏PI budget'!AL145","v":0},{"$f":"'✏PI budget'!AM145","v":0},{"$f":"'✏PI budget'!AN145","v":0},{"$f":"'✏PI budget'!AO145","v":0},{"$f":"'✏PI budget'!AP145","v":0},{"$f":"'✏PI budget'!AQ145","v":0},{"$f":"'✏PI budget'!AR145","v":0},{"$f":"'✏PI budget'!AS145","v":0},{"$f":"'✏PI budget'!AT145","v":0},{"$f":"'✏PI budget'!AU145","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B146","v":"Project costs"},{"$f":"'✏PI budget'!C146","v":"Project costs"},{"$f":"'✏PI budget'!D146","v":0},{"$f":"'✏PI budget'!E146","v":0},{"$f":"'✏PI budget'!F146","v":" - "},{"$f":"'✏PI budget'!G146","v":0},{"$f":"'✏PI budget'!H146","v":0},{"$f":"'✏PI budget'!I146","v":0},{"$f":"'✏PI budget'!J146","v":0},{"$f":"'✏PI budget'!K146","v":0},{"$f":"'✏PI budget'!L146","v":0},{"$f":"'✏PI budget'!M146","v":0},{"$f":"'✏PI budget'!N146","v":0},{"$f":"'✏PI budget'!O146","v":0},{"$f":"'✏PI budget'!P146","v":0},{"$f":"'✏PI budget'!Q146","v":0},{"$f":"'✏PI budget'!R146","v":0},{"$f":"'✏PI budget'!S146","v":0},{"$f":"'✏PI budget'!T146","v":0},{"$f":"'✏PI budget'!U146","v":0},{"$f":"'✏PI budget'!V146","v":0},{"$f":"'✏PI budget'!W146","v":0},{"$f":"'✏PI budget'!X146","v":0},{"$f":"'✏PI budget'!Y146","v":0},{"$f":"'✏PI budget'!Z146","v":0},{"$f":"'✏PI budget'!AA146","v":0},{"$f":"'✏PI budget'!AB146","v":0},{"$f":"'✏PI budget'!AC146","v":0},{"$f":"'✏PI budget'!AD146","v":0},{"$f":"'✏PI budget'!AE146","v":0},{"$f":"'✏PI budget'!AF146","v":0},{"$f":"'✏PI budget'!AG146","v":0},{"$f":"'✏PI budget'!AH146","v":0},{"$f":"'✏PI budget'!AI146","v":0},{"$f":"'✏PI budget'!AJ146","v":0},{"$f":"'✏PI budget'!AK146","v":0},{"$f":"'✏PI budget'!AL146","v":0},{"$f":"'✏PI budget'!AM146","v":0},{"$f":"'✏PI budget'!AN146","v":0},{"$f":"'✏PI budget'!AO146","v":0},{"$f":"'✏PI budget'!AP146","v":0},{"$f":"'✏PI budget'!AQ146","v":0},{"$f":"'✏PI budget'!AR146","v":0},{"$f":"'✏PI budget'!AS146","v":0},{"$f":"'✏PI budget'!AT146","v":0},{"$f":"'✏PI budget'!AU146","v":0},"PI Organisation",0]
[null,"Project costs","Project costs",null,null,"Tuition fee",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($F$21:$F$53,PhD_navn,O$21:O$53)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,R$21:R$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,U$21:U$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,X$21:X$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,AA$21:AA$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,AD$21:AD$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,AG$21:AG$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,AJ$21:AJ$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,AM$21:AM$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,AP$21:AP$46)/12*TuitionFee","v":0},null,null,0,null,{"$f":"'✏PI budget'!B147","v":"Project costs"},{"$f":"'✏PI budget'!C147","v":"Project costs"},{"$f":"'✏PI budget'!D147","v":0},{"$f":"'✏PI budget'!E147","v":0},{"$f":"'✏PI budget'!F147","v":"Tuition fee"},{"$f":"'✏PI budget'!G147","v":0},{"$f":"'✏PI budget'!H147","v":0},{"$f":"'✏PI budget'!I147","v":0},{"$f":"'✏PI budget'!J147","v":0},{"$f":"'✏PI budget'!K147","v":0},{"$f":"'✏PI budget'!L147","v":0},{"$f":"'✏PI budget'!M147","v":0},{"$f":"'✏PI budget'!N147","v":0},{"$f":"'✏PI budget'!O147","v":0},{"$f":"'✏PI budget'!P147","v":0},{"$f":"'✏PI budget'!Q147","v":0},{"$f":"'✏PI budget'!R147","v":0},{"$f":"'✏PI budget'!S147","v":0},{"$f":"'✏PI budget'!T147","v":0},{"$f":"'✏PI budget'!U147","v":0},{"$f":"'✏PI budget'!V147","v":0},{"$f":"'✏PI budget'!W147","v":0},{"$f":"'✏PI budget'!X147","v":0},{"$f":"'✏PI budget'!Y147","v":0},{"$f":"'✏PI budget'!Z147","v":0},{"$f":"'✏PI budget'!AA147","v":0},{"$f":"'✏PI budget'!AB147","v":0},{"$f":"'✏PI budget'!AC147","v":0},{"$f":"'✏PI budget'!AD147","v":0},{"$f":"'✏PI budget'!AE147","v":0},{"$f":"'✏PI budget'!AF147","v":0},{"$f":"'✏PI budget'!AG147","v":0},{"$f":"'✏PI budget'!AH147","v":0},{"$f":"'✏PI budget'!AI147","v":0},{"$f":"'✏PI budget'!AJ147","v":0},{"$f":"'✏PI budget'!AK147","v":0},{"$f":"'✏PI budget'!AL147","v":0},{"$f":"'✏PI budget'!AM147","v":0},{"$f":"'✏PI budget'!AN147","v":0},{"$f":"'✏PI budget'!AO147","v":0},{"$f":"'✏PI budget'!AP147","v":0},{"$f":"'✏PI budget'!AQ147","v":0},{"$f":"'✏PI budget'!AR147","v":0},{"$f":"'✏PI budget'!AS147","v":0},{"$f":"'✏PI budget'!AT147","v":0},{"$f":"'✏PI budget'!AU147","v":0},"PI Organisation",0]
[null,null,null,null,"C",null,null,null,null,null,null,null,"Sum of project expenses",null,null,null,{"$f":"SUM(Q127:Q147)","v":0},null,null,{"$f":"SUM(T127:T147)","v":0},null,null,{"$f":"SUM(W127:W147)","v":0},null,null,{"$f":"SUM(Z127:Z147)","v":0},null,null,{"$f":"SUM(AC127:AC147)","v":0},null,null,{"$f":"SUM(AF127:AF147)","v":0},null,null,{"$f":"SUM(AI127:AI147)","v":0},null,null,{"$f":"SUM(AL127:AL147)","v":0},null,null,{"$f":"SUM(AO127:AO147)","v":0},null,null,{"$f":"SUM(AR127:AR147)","v":0},null,null,{"$f":"SUM(AU127:AU147)","v":0},null,{"$f":"'✏PI budget'!B148","v":0},{"$f":"'✏PI budget'!C148","v":0},{"$f":"'✏PI budget'!D148","v":0},{"$f":"'✏PI budget'!E148","v":"C"},{"$f":"'✏PI budget'!F148","v":0},{"$f":"'✏PI budget'!G148","v":0},{"$f":"'✏PI budget'!H148","v":0},{"$f":"'✏PI budget'!I148","v":0},{"$f":"'✏PI budget'!J148","v":0},{"$f":"'✏PI budget'!K148","v":0},{"$f":"'✏PI budget'!L148","v":0},{"$f":"'✏PI budget'!M148","v":"Sum of project expenses"},{"$f":"'✏PI budget'!N148","v":0},{"$f":"'✏PI budget'!O148","v":0},{"$f":"'✏PI budget'!P148","v":0},{"$f":"'✏PI budget'!Q148","v":0},{"$f":"'✏PI budget'!R148","v":0},{"$f":"'✏PI budget'!S148","v":0},{"$f":"'✏PI budget'!T148","v":0},{"$f":"'✏PI budget'!U148","v":0},{"$f":"'✏PI budget'!V148","v":0},{"$f":"'✏PI budget'!W148","v":0},{"$f":"'✏PI budget'!X148","v":0},{"$f":"'✏PI budget'!Y148","v":0},{"$f":"'✏PI budget'!Z148","v":0},{"$f":"'✏PI budget'!AA148","v":0},{"$f":"'✏PI budget'!AB148","v":0},{"$f":"'✏PI budget'!AC148","v":0},{"$f":"'✏PI budget'!AD148","v":0},{"$f":"'✏PI budget'!AE148","v":0},{"$f":"'✏PI budget'!AF148","v":0},{"$f":"'✏PI budget'!AG148","v":0},{"$f":"'✏PI budget'!AH148","v":0},{"$f":"'✏PI budget'!AI148","v":0},{"$f":"'✏PI budget'!AJ148","v":0},{"$f":"'✏PI budget'!AK148","v":0},{"$f":"'✏PI budget'!AL148","v":0},{"$f":"'✏PI budget'!AM148","v":0},{"$f":"'✏PI budget'!AN148","v":0},{"$f":"'✏PI budget'!AO148","v":0},{"$f":"'✏PI budget'!AP148","v":0},{"$f":"'✏PI budget'!AQ148","v":0},{"$f":"'✏PI budget'!AR148","v":0},{"$f":"'✏PI budget'!AS148","v":0},{"$f":"'✏PI budget'!AT148","v":0},{"$f":"'✏PI budget'!AU148","v":0},"PI Organisation",0]
[null,null,null,null,null,"  Co-financing",null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏PI budget'!B149","v":0},{"$f":"'✏PI budget'!C149","v":0},{"$f":"'✏PI budget'!D149","v":0},{"$f":"'✏PI budget'!E149","v":0},{"$f":"'✏PI budget'!F149","v":"  Co-financing"},{"$f":"'✏PI budget'!G149","v":0},{"$f":"'✏PI budget'!H149","v":0},{"$f":"'✏PI budget'!I149","v":"Notes"},{"$f":"'✏PI budget'!J149","v":0},{"$f":"'✏PI budget'!K149","v":0},{"$f":"'✏PI budget'!L149","v":0},{"$f":"'✏PI budget'!M149","v":0},{"$f":"'✏PI budget'!N149","v":0},{"$f":"'✏PI budget'!O149","v":0},{"$f":"'✏PI budget'!P149","v":0},{"$f":"'✏PI budget'!Q149","v":0},{"$f":"'✏PI budget'!R149","v":0},{"$f":"'✏PI budget'!S149","v":0},{"$f":"'✏PI budget'!T149","v":0},{"$f":"'✏PI budget'!U149","v":0},{"$f":"'✏PI budget'!V149","v":0},{"$f":"'✏PI budget'!W149","v":0},{"$f":"'✏PI budget'!X149","v":0},{"$f":"'✏PI budget'!Y149","v":0},{"$f":"'✏PI budget'!Z149","v":0},{"$f":"'✏PI budget'!AA149","v":0},{"$f":"'✏PI budget'!AB149","v":0},{"$f":"'✏PI budget'!AC149","v":0},{"$f":"'✏PI budget'!AD149","v":0},{"$f":"'✏PI budget'!AE149","v":0},{"$f":"'✏PI budget'!AF149","v":0},{"$f":"'✏PI budget'!AG149","v":0},{"$f":"'✏PI budget'!AH149","v":0},{"$f":"'✏PI budget'!AI149","v":0},{"$f":"'✏PI budget'!AJ149","v":0},{"$f":"'✏PI budget'!AK149","v":0},{"$f":"'✏PI budget'!AL149","v":0},{"$f":"'✏PI budget'!AM149","v":0},{"$f":"'✏PI budget'!AN149","v":0},{"$f":"'✏PI budget'!AO149","v":0},{"$f":"'✏PI budget'!AP149","v":0},{"$f":"'✏PI budget'!AQ149","v":0},{"$f":"'✏PI budget'!AR149","v":0},{"$f":"'✏PI budget'!AS149","v":0},{"$f":"'✏PI budget'!AT149","v":0},{"$f":"'✏PI budget'!AU149","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q150:AR150)","v":0},null,{"$f":"'✏PI budget'!B150","v":0},{"$f":"'✏PI budget'!C150","v":0},{"$f":"'✏PI budget'!D150","v":0},{"$f":"'✏PI budget'!E150","v":0},{"$f":"'✏PI budget'!F150","v":" - "},{"$f":"'✏PI budget'!G150","v":0},{"$f":"'✏PI budget'!H150","v":0},{"$f":"'✏PI budget'!I150","v":0},{"$f":"'✏PI budget'!J150","v":0},{"$f":"'✏PI budget'!K150","v":0},{"$f":"'✏PI budget'!L150","v":0},{"$f":"'✏PI budget'!M150","v":0},{"$f":"'✏PI budget'!N150","v":0},{"$f":"'✏PI budget'!O150","v":0},{"$f":"'✏PI budget'!P150","v":0},{"$f":"'✏PI budget'!Q150","v":0},{"$f":"'✏PI budget'!R150","v":0},{"$f":"'✏PI budget'!S150","v":0},{"$f":"'✏PI budget'!T150","v":0},{"$f":"'✏PI budget'!U150","v":0},{"$f":"'✏PI budget'!V150","v":0},{"$f":"'✏PI budget'!W150","v":0},{"$f":"'✏PI budget'!X150","v":0},{"$f":"'✏PI budget'!Y150","v":0},{"$f":"'✏PI budget'!Z150","v":0},{"$f":"'✏PI budget'!AA150","v":0},{"$f":"'✏PI budget'!AB150","v":0},{"$f":"'✏PI budget'!AC150","v":0},{"$f":"'✏PI budget'!AD150","v":0},{"$f":"'✏PI budget'!AE150","v":0},{"$f":"'✏PI budget'!AF150","v":0},{"$f":"'✏PI budget'!AG150","v":0},{"$f":"'✏PI budget'!AH150","v":0},{"$f":"'✏PI budget'!AI150","v":0},{"$f":"'✏PI budget'!AJ150","v":0},{"$f":"'✏PI budget'!AK150","v":0},{"$f":"'✏PI budget'!AL150","v":0},{"$f":"'✏PI budget'!AM150","v":0},{"$f":"'✏PI budget'!AN150","v":0},{"$f":"'✏PI budget'!AO150","v":0},{"$f":"'✏PI budget'!AP150","v":0},{"$f":"'✏PI budget'!AQ150","v":0},{"$f":"'✏PI budget'!AR150","v":0},{"$f":"'✏PI budget'!AS150","v":0},{"$f":"'✏PI budget'!AT150","v":0},{"$f":"'✏PI budget'!AU150","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q151:AR151)","v":0},null,{"$f":"'✏PI budget'!B151","v":0},{"$f":"'✏PI budget'!C151","v":0},{"$f":"'✏PI budget'!D151","v":0},{"$f":"'✏PI budget'!E151","v":0},{"$f":"'✏PI budget'!F151","v":" - "},{"$f":"'✏PI budget'!G151","v":0},{"$f":"'✏PI budget'!H151","v":0},{"$f":"'✏PI budget'!I151","v":0},{"$f":"'✏PI budget'!J151","v":0},{"$f":"'✏PI budget'!K151","v":0},{"$f":"'✏PI budget'!L151","v":0},{"$f":"'✏PI budget'!M151","v":0},{"$f":"'✏PI budget'!N151","v":0},{"$f":"'✏PI budget'!O151","v":0},{"$f":"'✏PI budget'!P151","v":0},{"$f":"'✏PI budget'!Q151","v":0},{"$f":"'✏PI budget'!R151","v":0},{"$f":"'✏PI budget'!S151","v":0},null,{"$f":"'✏PI budget'!U151","v":0},{"$f":"'✏PI budget'!V151","v":0},null,{"$f":"'✏PI budget'!X151","v":0},{"$f":"'✏PI budget'!Y151","v":0},null,{"$f":"'✏PI budget'!AA151","v":0},{"$f":"'✏PI budget'!AB151","v":0},null,{"$f":"'✏PI budget'!AD151","v":0},{"$f":"'✏PI budget'!AE151","v":0},null,{"$f":"'✏PI budget'!AG151","v":0},{"$f":"'✏PI budget'!AH151","v":0},null,{"$f":"'✏PI budget'!AJ151","v":0},{"$f":"'✏PI budget'!AK151","v":0},null,{"$f":"'✏PI budget'!AM151","v":0},{"$f":"'✏PI budget'!AN151","v":0},null,{"$f":"'✏PI budget'!AP151","v":0},{"$f":"'✏PI budget'!AQ151","v":0},null,{"$f":"'✏PI budget'!AS151","v":0},{"$f":"'✏PI budget'!AT151","v":0},{"$f":"'✏PI budget'!AU151","v":0},{"$f":"$G$5","v":"PI Organisation"},0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B152","v":0},{"$f":"'✏PI budget'!C152","v":0},{"$f":"'✏PI budget'!D152","v":0},{"$f":"'✏PI budget'!E152","v":0},{"$f":"'✏PI budget'!F152","v":" - "},{"$f":"'✏PI budget'!G152","v":0},{"$f":"'✏PI budget'!H152","v":0},{"$f":"'✏PI budget'!I152","v":0},{"$f":"'✏PI budget'!J152","v":0},{"$f":"'✏PI budget'!K152","v":0},{"$f":"'✏PI budget'!L152","v":0},{"$f":"'✏PI budget'!M152","v":0},{"$f":"'✏PI budget'!N152","v":0},{"$f":"'✏PI budget'!O152","v":0},{"$f":"'✏PI budget'!P152","v":0},{"$f":"'✏PI budget'!Q152","v":0},{"$f":"'✏PI budget'!R152","v":0},{"$f":"'✏PI budget'!S152","v":0},null,{"$f":"'✏PI budget'!U152","v":0},{"$f":"'✏PI budget'!V152","v":0},null,{"$f":"'✏PI budget'!X152","v":0},{"$f":"'✏PI budget'!Y152","v":0},null,{"$f":"'✏PI budget'!AA152","v":0},{"$f":"'✏PI budget'!AB152","v":0},null,{"$f":"'✏PI budget'!AD152","v":0},{"$f":"'✏PI budget'!AE152","v":0},null,{"$f":"'✏PI budget'!AG152","v":0},{"$f":"'✏PI budget'!AH152","v":0},null,{"$f":"'✏PI budget'!AJ152","v":0},{"$f":"'✏PI budget'!AK152","v":0},null,{"$f":"'✏PI budget'!AM152","v":0},{"$f":"'✏PI budget'!AN152","v":0},null,{"$f":"'✏PI budget'!AP152","v":0},{"$f":"'✏PI budget'!AQ152","v":0},null,{"$f":"'✏PI budget'!AS152","v":0},{"$f":"'✏PI budget'!AT152","v":0},{"$f":"'✏PI budget'!AU152","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B153","v":0},{"$f":"'✏PI budget'!C153","v":0},{"$f":"'✏PI budget'!D153","v":0},{"$f":"'✏PI budget'!E153","v":0},{"$f":"'✏PI budget'!F153","v":" - "},{"$f":"'✏PI budget'!G153","v":0},{"$f":"'✏PI budget'!H153","v":0},{"$f":"'✏PI budget'!I153","v":0},{"$f":"'✏PI budget'!J153","v":0},{"$f":"'✏PI budget'!K153","v":0},{"$f":"'✏PI budget'!L153","v":0},{"$f":"'✏PI budget'!M153","v":0},{"$f":"'✏PI budget'!N153","v":0},{"$f":"'✏PI budget'!O153","v":0},{"$f":"'✏PI budget'!P153","v":0},{"$f":"'✏PI budget'!Q153","v":0},{"$f":"'✏PI budget'!R153","v":0},{"$f":"'✏PI budget'!S153","v":0},null,{"$f":"'✏PI budget'!U153","v":0},{"$f":"'✏PI budget'!V153","v":0},null,{"$f":"'✏PI budget'!X153","v":0},{"$f":"'✏PI budget'!Y153","v":0},null,{"$f":"'✏PI budget'!AA153","v":0},{"$f":"'✏PI budget'!AB153","v":0},null,{"$f":"'✏PI budget'!AD153","v":0},{"$f":"'✏PI budget'!AE153","v":0},null,{"$f":"'✏PI budget'!AG153","v":0},{"$f":"'✏PI budget'!AH153","v":0},null,{"$f":"'✏PI budget'!AJ153","v":0},{"$f":"'✏PI budget'!AK153","v":0},null,{"$f":"'✏PI budget'!AM153","v":0},{"$f":"'✏PI budget'!AN153","v":0},null,{"$f":"'✏PI budget'!AP153","v":0},{"$f":"'✏PI budget'!AQ153","v":0},null,{"$f":"'✏PI budget'!AS153","v":0},{"$f":"'✏PI budget'!AT153","v":0},{"$f":"'✏PI budget'!AU153","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B154","v":0},{"$f":"'✏PI budget'!C154","v":0},{"$f":"'✏PI budget'!D154","v":0},{"$f":"'✏PI budget'!E154","v":0},{"$f":"'✏PI budget'!F154","v":" - "},{"$f":"'✏PI budget'!G154","v":0},{"$f":"'✏PI budget'!H154","v":0},{"$f":"'✏PI budget'!I154","v":0},{"$f":"'✏PI budget'!J154","v":0},{"$f":"'✏PI budget'!K154","v":0},{"$f":"'✏PI budget'!L154","v":0},{"$f":"'✏PI budget'!M154","v":0},{"$f":"'✏PI budget'!N154","v":0},{"$f":"'✏PI budget'!O154","v":0},{"$f":"'✏PI budget'!P154","v":0},{"$f":"'✏PI budget'!Q154","v":0},{"$f":"'✏PI budget'!R154","v":0},{"$f":"'✏PI budget'!S154","v":0},null,{"$f":"'✏PI budget'!U154","v":0},{"$f":"'✏PI budget'!V154","v":0},null,{"$f":"'✏PI budget'!X154","v":0},{"$f":"'✏PI budget'!Y154","v":0},null,{"$f":"'✏PI budget'!AA154","v":0},{"$f":"'✏PI budget'!AB154","v":0},null,{"$f":"'✏PI budget'!AD154","v":0},{"$f":"'✏PI budget'!AE154","v":0},null,{"$f":"'✏PI budget'!AG154","v":0},{"$f":"'✏PI budget'!AH154","v":0},null,{"$f":"'✏PI budget'!AJ154","v":0},{"$f":"'✏PI budget'!AK154","v":0},null,{"$f":"'✏PI budget'!AM154","v":0},{"$f":"'✏PI budget'!AN154","v":0},null,{"$f":"'✏PI budget'!AP154","v":0},{"$f":"'✏PI budget'!AQ154","v":0},null,{"$f":"'✏PI budget'!AS154","v":0},{"$f":"'✏PI budget'!AT154","v":0},{"$f":"'✏PI budget'!AU154","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B155","v":0},{"$f":"'✏PI budget'!C155","v":0},{"$f":"'✏PI budget'!D155","v":0},{"$f":"'✏PI budget'!E155","v":0},{"$f":"'✏PI budget'!F155","v":" - "},{"$f":"'✏PI budget'!G155","v":0},{"$f":"'✏PI budget'!H155","v":0},{"$f":"'✏PI budget'!I155","v":0},{"$f":"'✏PI budget'!J155","v":0},{"$f":"'✏PI budget'!K155","v":0},{"$f":"'✏PI budget'!L155","v":0},{"$f":"'✏PI budget'!M155","v":0},{"$f":"'✏PI budget'!N155","v":0},{"$f":"'✏PI budget'!O155","v":0},{"$f":"'✏PI budget'!P155","v":0},{"$f":"'✏PI budget'!Q155","v":0},{"$f":"'✏PI budget'!R155","v":0},{"$f":"'✏PI budget'!S155","v":0},null,{"$f":"'✏PI budget'!U155","v":0},{"$f":"'✏PI budget'!V155","v":0},null,{"$f":"'✏PI budget'!X155","v":0},{"$f":"'✏PI budget'!Y155","v":0},null,{"$f":"'✏PI budget'!AA155","v":0},{"$f":"'✏PI budget'!AB155","v":0},null,{"$f":"'✏PI budget'!AD155","v":0},{"$f":"'✏PI budget'!AE155","v":0},null,{"$f":"'✏PI budget'!AG155","v":0},{"$f":"'✏PI budget'!AH155","v":0},null,{"$f":"'✏PI budget'!AJ155","v":0},{"$f":"'✏PI budget'!AK155","v":0},null,{"$f":"'✏PI budget'!AM155","v":0},{"$f":"'✏PI budget'!AN155","v":0},null,{"$f":"'✏PI budget'!AP155","v":0},{"$f":"'✏PI budget'!AQ155","v":0},null,{"$f":"'✏PI budget'!AS155","v":0},{"$f":"'✏PI budget'!AT155","v":0},{"$f":"'✏PI budget'!AU155","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B156","v":0},{"$f":"'✏PI budget'!C156","v":0},{"$f":"'✏PI budget'!D156","v":0},{"$f":"'✏PI budget'!E156","v":0},{"$f":"'✏PI budget'!F156","v":" - "},{"$f":"'✏PI budget'!G156","v":0},{"$f":"'✏PI budget'!H156","v":0},{"$f":"'✏PI budget'!I156","v":0},{"$f":"'✏PI budget'!J156","v":0},{"$f":"'✏PI budget'!K156","v":0},{"$f":"'✏PI budget'!L156","v":0},{"$f":"'✏PI budget'!M156","v":0},{"$f":"'✏PI budget'!N156","v":0},{"$f":"'✏PI budget'!O156","v":0},{"$f":"'✏PI budget'!P156","v":0},{"$f":"'✏PI budget'!Q156","v":0},{"$f":"'✏PI budget'!R156","v":0},{"$f":"'✏PI budget'!S156","v":0},null,{"$f":"'✏PI budget'!U156","v":0},{"$f":"'✏PI budget'!V156","v":0},null,{"$f":"'✏PI budget'!X156","v":0},{"$f":"'✏PI budget'!Y156","v":0},null,{"$f":"'✏PI budget'!AA156","v":0},{"$f":"'✏PI budget'!AB156","v":0},null,{"$f":"'✏PI budget'!AD156","v":0},{"$f":"'✏PI budget'!AE156","v":0},null,{"$f":"'✏PI budget'!AG156","v":0},{"$f":"'✏PI budget'!AH156","v":0},null,{"$f":"'✏PI budget'!AJ156","v":0},{"$f":"'✏PI budget'!AK156","v":0},null,{"$f":"'✏PI budget'!AM156","v":0},{"$f":"'✏PI budget'!AN156","v":0},null,{"$f":"'✏PI budget'!AP156","v":0},{"$f":"'✏PI budget'!AQ156","v":0},null,{"$f":"'✏PI budget'!AS156","v":0},{"$f":"'✏PI budget'!AT156","v":0},{"$f":"'✏PI budget'!AU156","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B157","v":0},{"$f":"'✏PI budget'!C157","v":0},{"$f":"'✏PI budget'!D157","v":0},{"$f":"'✏PI budget'!E157","v":0},{"$f":"'✏PI budget'!F157","v":" - "},{"$f":"'✏PI budget'!G157","v":0},{"$f":"'✏PI budget'!H157","v":0},{"$f":"'✏PI budget'!I157","v":0},{"$f":"'✏PI budget'!J157","v":0},{"$f":"'✏PI budget'!K157","v":0},{"$f":"'✏PI budget'!L157","v":0},{"$f":"'✏PI budget'!M157","v":0},{"$f":"'✏PI budget'!N157","v":0},{"$f":"'✏PI budget'!O157","v":0},{"$f":"'✏PI budget'!P157","v":0},{"$f":"'✏PI budget'!Q157","v":0},{"$f":"'✏PI budget'!R157","v":0},{"$f":"'✏PI budget'!S157","v":0},null,{"$f":"'✏PI budget'!U157","v":0},{"$f":"'✏PI budget'!V157","v":0},null,{"$f":"'✏PI budget'!X157","v":0},{"$f":"'✏PI budget'!Y157","v":0},null,{"$f":"'✏PI budget'!AA157","v":0},{"$f":"'✏PI budget'!AB157","v":0},null,{"$f":"'✏PI budget'!AD157","v":0},{"$f":"'✏PI budget'!AE157","v":0},null,{"$f":"'✏PI budget'!AG157","v":0},{"$f":"'✏PI budget'!AH157","v":0},null,{"$f":"'✏PI budget'!AJ157","v":0},{"$f":"'✏PI budget'!AK157","v":0},null,{"$f":"'✏PI budget'!AM157","v":0},{"$f":"'✏PI budget'!AN157","v":0},null,{"$f":"'✏PI budget'!AP157","v":0},{"$f":"'✏PI budget'!AQ157","v":0},null,{"$f":"'✏PI budget'!AS157","v":0},{"$f":"'✏PI budget'!AT157","v":0},{"$f":"'✏PI budget'!AU157","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B158","v":0},{"$f":"'✏PI budget'!C158","v":0},{"$f":"'✏PI budget'!D158","v":0},{"$f":"'✏PI budget'!E158","v":0},{"$f":"'✏PI budget'!F158","v":" - "},{"$f":"'✏PI budget'!G158","v":0},{"$f":"'✏PI budget'!H158","v":0},{"$f":"'✏PI budget'!I158","v":0},{"$f":"'✏PI budget'!J158","v":0},{"$f":"'✏PI budget'!K158","v":0},{"$f":"'✏PI budget'!L158","v":0},{"$f":"'✏PI budget'!M158","v":0},{"$f":"'✏PI budget'!N158","v":0},{"$f":"'✏PI budget'!O158","v":0},{"$f":"'✏PI budget'!P158","v":0},{"$f":"'✏PI budget'!Q158","v":0},{"$f":"'✏PI budget'!R158","v":0},{"$f":"'✏PI budget'!S158","v":0},null,{"$f":"'✏PI budget'!U158","v":0},{"$f":"'✏PI budget'!V158","v":0},null,{"$f":"'✏PI budget'!X158","v":0},{"$f":"'✏PI budget'!Y158","v":0},null,{"$f":"'✏PI budget'!AA158","v":0},{"$f":"'✏PI budget'!AB158","v":0},null,{"$f":"'✏PI budget'!AD158","v":0},{"$f":"'✏PI budget'!AE158","v":0},null,{"$f":"'✏PI budget'!AG158","v":0},{"$f":"'✏PI budget'!AH158","v":0},null,{"$f":"'✏PI budget'!AJ158","v":0},{"$f":"'✏PI budget'!AK158","v":0},null,{"$f":"'✏PI budget'!AM158","v":0},{"$f":"'✏PI budget'!AN158","v":0},null,{"$f":"'✏PI budget'!AP158","v":0},{"$f":"'✏PI budget'!AQ158","v":0},null,{"$f":"'✏PI budget'!AS158","v":0},{"$f":"'✏PI budget'!AT158","v":0},{"$f":"'✏PI budget'!AU158","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B159","v":0},{"$f":"'✏PI budget'!C159","v":0},{"$f":"'✏PI budget'!D159","v":0},{"$f":"'✏PI budget'!E159","v":0},{"$f":"'✏PI budget'!F159","v":" - "},{"$f":"'✏PI budget'!G159","v":0},{"$f":"'✏PI budget'!H159","v":0},{"$f":"'✏PI budget'!I159","v":0},{"$f":"'✏PI budget'!J159","v":0},{"$f":"'✏PI budget'!K159","v":0},{"$f":"'✏PI budget'!L159","v":0},{"$f":"'✏PI budget'!M159","v":0},{"$f":"'✏PI budget'!N159","v":0},{"$f":"'✏PI budget'!O159","v":0},{"$f":"'✏PI budget'!P159","v":0},{"$f":"'✏PI budget'!Q159","v":0},{"$f":"'✏PI budget'!R159","v":0},{"$f":"'✏PI budget'!S159","v":0},null,{"$f":"'✏PI budget'!U159","v":0},{"$f":"'✏PI budget'!V159","v":0},null,{"$f":"'✏PI budget'!X159","v":0},{"$f":"'✏PI budget'!Y159","v":0},null,{"$f":"'✏PI budget'!AA159","v":0},{"$f":"'✏PI budget'!AB159","v":0},null,{"$f":"'✏PI budget'!AD159","v":0},{"$f":"'✏PI budget'!AE159","v":0},null,{"$f":"'✏PI budget'!AG159","v":0},{"$f":"'✏PI budget'!AH159","v":0},null,{"$f":"'✏PI budget'!AJ159","v":0},{"$f":"'✏PI budget'!AK159","v":0},null,{"$f":"'✏PI budget'!AM159","v":0},{"$f":"'✏PI budget'!AN159","v":0},null,{"$f":"'✏PI budget'!AP159","v":0},{"$f":"'✏PI budget'!AQ159","v":0},null,{"$f":"'✏PI budget'!AS159","v":0},{"$f":"'✏PI budget'!AT159","v":0},{"$f":"'✏PI budget'!AU159","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B160","v":0},{"$f":"'✏PI budget'!C160","v":0},{"$f":"'✏PI budget'!D160","v":0},{"$f":"'✏PI budget'!E160","v":0},{"$f":"'✏PI budget'!F160","v":" - "},{"$f":"'✏PI budget'!G160","v":0},{"$f":"'✏PI budget'!H160","v":0},{"$f":"'✏PI budget'!I160","v":0},{"$f":"'✏PI budget'!J160","v":0},{"$f":"'✏PI budget'!K160","v":0},{"$f":"'✏PI budget'!L160","v":0},{"$f":"'✏PI budget'!M160","v":0},{"$f":"'✏PI budget'!N160","v":0},{"$f":"'✏PI budget'!O160","v":0},{"$f":"'✏PI budget'!P160","v":0},{"$f":"'✏PI budget'!Q160","v":0},{"$f":"'✏PI budget'!R160","v":0},{"$f":"'✏PI budget'!S160","v":0},null,{"$f":"'✏PI budget'!U160","v":0},{"$f":"'✏PI budget'!V160","v":0},null,{"$f":"'✏PI budget'!X160","v":0},{"$f":"'✏PI budget'!Y160","v":0},null,{"$f":"'✏PI budget'!AA160","v":0},{"$f":"'✏PI budget'!AB160","v":0},null,{"$f":"'✏PI budget'!AD160","v":0},{"$f":"'✏PI budget'!AE160","v":0},null,{"$f":"'✏PI budget'!AG160","v":0},{"$f":"'✏PI budget'!AH160","v":0},null,{"$f":"'✏PI budget'!AJ160","v":0},{"$f":"'✏PI budget'!AK160","v":0},null,{"$f":"'✏PI budget'!AM160","v":0},{"$f":"'✏PI budget'!AN160","v":0},null,{"$f":"'✏PI budget'!AP160","v":0},{"$f":"'✏PI budget'!AQ160","v":0},null,{"$f":"'✏PI budget'!AS160","v":0},{"$f":"'✏PI budget'!AT160","v":0},{"$f":"'✏PI budget'!AU160","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B161","v":0},{"$f":"'✏PI budget'!C161","v":0},{"$f":"'✏PI budget'!D161","v":0},{"$f":"'✏PI budget'!E161","v":0},{"$f":"'✏PI budget'!F161","v":" - "},{"$f":"'✏PI budget'!G161","v":0},{"$f":"'✏PI budget'!H161","v":0},{"$f":"'✏PI budget'!I161","v":0},{"$f":"'✏PI budget'!J161","v":0},{"$f":"'✏PI budget'!K161","v":0},{"$f":"'✏PI budget'!L161","v":0},{"$f":"'✏PI budget'!M161","v":0},{"$f":"'✏PI budget'!N161","v":0},{"$f":"'✏PI budget'!O161","v":0},{"$f":"'✏PI budget'!P161","v":0},{"$f":"'✏PI budget'!Q161","v":0},{"$f":"'✏PI budget'!R161","v":0},{"$f":"'✏PI budget'!S161","v":0},null,{"$f":"'✏PI budget'!U161","v":0},{"$f":"'✏PI budget'!V161","v":0},null,{"$f":"'✏PI budget'!X161","v":0},{"$f":"'✏PI budget'!Y161","v":0},null,{"$f":"'✏PI budget'!AA161","v":0},{"$f":"'✏PI budget'!AB161","v":0},null,{"$f":"'✏PI budget'!AD161","v":0},{"$f":"'✏PI budget'!AE161","v":0},null,{"$f":"'✏PI budget'!AG161","v":0},{"$f":"'✏PI budget'!AH161","v":0},null,{"$f":"'✏PI budget'!AJ161","v":0},{"$f":"'✏PI budget'!AK161","v":0},null,{"$f":"'✏PI budget'!AM161","v":0},{"$f":"'✏PI budget'!AN161","v":0},null,{"$f":"'✏PI budget'!AP161","v":0},{"$f":"'✏PI budget'!AQ161","v":0},null,{"$f":"'✏PI budget'!AS161","v":0},{"$f":"'✏PI budget'!AT161","v":0},{"$f":"'✏PI budget'!AU161","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B162","v":0},{"$f":"'✏PI budget'!C162","v":0},{"$f":"'✏PI budget'!D162","v":0},{"$f":"'✏PI budget'!E162","v":0},{"$f":"'✏PI budget'!F162","v":" - "},{"$f":"'✏PI budget'!G162","v":0},{"$f":"'✏PI budget'!H162","v":0},{"$f":"'✏PI budget'!I162","v":0},{"$f":"'✏PI budget'!J162","v":0},{"$f":"'✏PI budget'!K162","v":0},{"$f":"'✏PI budget'!L162","v":0},{"$f":"'✏PI budget'!M162","v":0},{"$f":"'✏PI budget'!N162","v":0},{"$f":"'✏PI budget'!O162","v":0},{"$f":"'✏PI budget'!P162","v":0},{"$f":"'✏PI budget'!Q162","v":0},{"$f":"'✏PI budget'!R162","v":0},{"$f":"'✏PI budget'!S162","v":0},null,{"$f":"'✏PI budget'!U162","v":0},{"$f":"'✏PI budget'!V162","v":0},null,{"$f":"'✏PI budget'!X162","v":0},{"$f":"'✏PI budget'!Y162","v":0},null,{"$f":"'✏PI budget'!AA162","v":0},{"$f":"'✏PI budget'!AB162","v":0},null,{"$f":"'✏PI budget'!AD162","v":0},{"$f":"'✏PI budget'!AE162","v":0},null,{"$f":"'✏PI budget'!AG162","v":0},{"$f":"'✏PI budget'!AH162","v":0},null,{"$f":"'✏PI budget'!AJ162","v":0},{"$f":"'✏PI budget'!AK162","v":0},null,{"$f":"'✏PI budget'!AM162","v":0},{"$f":"'✏PI budget'!AN162","v":0},null,{"$f":"'✏PI budget'!AP162","v":0},{"$f":"'✏PI budget'!AQ162","v":0},null,{"$f":"'✏PI budget'!AS162","v":0},{"$f":"'✏PI budget'!AT162","v":0},{"$f":"'✏PI budget'!AU162","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B163","v":0},{"$f":"'✏PI budget'!C163","v":0},{"$f":"'✏PI budget'!D163","v":0},{"$f":"'✏PI budget'!E163","v":0},{"$f":"'✏PI budget'!F163","v":" - "},{"$f":"'✏PI budget'!G163","v":0},{"$f":"'✏PI budget'!H163","v":0},{"$f":"'✏PI budget'!I163","v":0},{"$f":"'✏PI budget'!J163","v":0},{"$f":"'✏PI budget'!K163","v":0},{"$f":"'✏PI budget'!L163","v":0},{"$f":"'✏PI budget'!M163","v":0},{"$f":"'✏PI budget'!N163","v":0},{"$f":"'✏PI budget'!O163","v":0},{"$f":"'✏PI budget'!P163","v":0},{"$f":"'✏PI budget'!Q163","v":0},{"$f":"'✏PI budget'!R163","v":0},{"$f":"'✏PI budget'!S163","v":0},null,{"$f":"'✏PI budget'!U163","v":0},{"$f":"'✏PI budget'!V163","v":0},null,{"$f":"'✏PI budget'!X163","v":0},{"$f":"'✏PI budget'!Y163","v":0},null,{"$f":"'✏PI budget'!AA163","v":0},{"$f":"'✏PI budget'!AB163","v":0},null,{"$f":"'✏PI budget'!AD163","v":0},{"$f":"'✏PI budget'!AE163","v":0},null,{"$f":"'✏PI budget'!AG163","v":0},{"$f":"'✏PI budget'!AH163","v":0},null,{"$f":"'✏PI budget'!AJ163","v":0},{"$f":"'✏PI budget'!AK163","v":0},null,{"$f":"'✏PI budget'!AM163","v":0},{"$f":"'✏PI budget'!AN163","v":0},null,{"$f":"'✏PI budget'!AP163","v":0},{"$f":"'✏PI budget'!AQ163","v":0},null,{"$f":"'✏PI budget'!AS163","v":0},{"$f":"'✏PI budget'!AT163","v":0},{"$f":"'✏PI budget'!AU163","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q164:AR164)","v":0},null,{"$f":"'✏PI budget'!B164","v":0},{"$f":"'✏PI budget'!C164","v":0},{"$f":"'✏PI budget'!D164","v":0},{"$f":"'✏PI budget'!E164","v":0},{"$f":"'✏PI budget'!F164","v":" - "},{"$f":"'✏PI budget'!G164","v":0},{"$f":"'✏PI budget'!H164","v":0},{"$f":"'✏PI budget'!I164","v":0},{"$f":"'✏PI budget'!J164","v":0},{"$f":"'✏PI budget'!K164","v":0},{"$f":"'✏PI budget'!L164","v":0},{"$f":"'✏PI budget'!M164","v":0},{"$f":"'✏PI budget'!N164","v":0},{"$f":"'✏PI budget'!O164","v":0},{"$f":"'✏PI budget'!P164","v":0},{"$f":"'✏PI budget'!Q164","v":0},{"$f":"'✏PI budget'!R164","v":0},{"$f":"'✏PI budget'!S164","v":0},{"$f":"'✏PI budget'!T164","v":0},{"$f":"'✏PI budget'!U164","v":0},{"$f":"'✏PI budget'!V164","v":0},{"$f":"'✏PI budget'!W164","v":0},{"$f":"'✏PI budget'!X164","v":0},{"$f":"'✏PI budget'!Y164","v":0},{"$f":"'✏PI budget'!Z164","v":0},{"$f":"'✏PI budget'!AA164","v":0},{"$f":"'✏PI budget'!AB164","v":0},{"$f":"'✏PI budget'!AC164","v":0},{"$f":"'✏PI budget'!AD164","v":0},{"$f":"'✏PI budget'!AE164","v":0},{"$f":"'✏PI budget'!AF164","v":0},{"$f":"'✏PI budget'!AG164","v":0},{"$f":"'✏PI budget'!AH164","v":0},{"$f":"'✏PI budget'!AI164","v":0},{"$f":"'✏PI budget'!AJ164","v":0},{"$f":"'✏PI budget'!AK164","v":0},{"$f":"'✏PI budget'!AL164","v":0},{"$f":"'✏PI budget'!AM164","v":0},{"$f":"'✏PI budget'!AN164","v":0},{"$f":"'✏PI budget'!AO164","v":0},{"$f":"'✏PI budget'!AP164","v":0},{"$f":"'✏PI budget'!AQ164","v":0},{"$f":"'✏PI budget'!AR164","v":0},{"$f":"'✏PI budget'!AS164","v":0},{"$f":"'✏PI budget'!AT164","v":0},{"$f":"'✏PI budget'!AU164","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q165:AR165)","v":0},null,{"$f":"'✏PI budget'!B165","v":0},{"$f":"'✏PI budget'!C165","v":0},{"$f":"'✏PI budget'!D165","v":0},{"$f":"'✏PI budget'!E165","v":0},{"$f":"'✏PI budget'!F165","v":" - "},{"$f":"'✏PI budget'!G165","v":0},{"$f":"'✏PI budget'!H165","v":0},{"$f":"'✏PI budget'!I165","v":0},{"$f":"'✏PI budget'!J165","v":0},{"$f":"'✏PI budget'!K165","v":0},{"$f":"'✏PI budget'!L165","v":0},{"$f":"'✏PI budget'!M165","v":0},{"$f":"'✏PI budget'!N165","v":0},{"$f":"'✏PI budget'!O165","v":0},{"$f":"'✏PI budget'!P165","v":0},{"$f":"'✏PI budget'!Q165","v":0},{"$f":"'✏PI budget'!R165","v":0},{"$f":"'✏PI budget'!S165","v":0},{"$f":"'✏PI budget'!T165","v":0},{"$f":"'✏PI budget'!U165","v":0},{"$f":"'✏PI budget'!V165","v":0},{"$f":"'✏PI budget'!W165","v":0},{"$f":"'✏PI budget'!X165","v":0},{"$f":"'✏PI budget'!Y165","v":0},{"$f":"'✏PI budget'!Z165","v":0},{"$f":"'✏PI budget'!AA165","v":0},{"$f":"'✏PI budget'!AB165","v":0},{"$f":"'✏PI budget'!AC165","v":0},{"$f":"'✏PI budget'!AD165","v":0},{"$f":"'✏PI budget'!AE165","v":0},{"$f":"'✏PI budget'!AF165","v":0},{"$f":"'✏PI budget'!AG165","v":0},{"$f":"'✏PI budget'!AH165","v":0},{"$f":"'✏PI budget'!AI165","v":0},{"$f":"'✏PI budget'!AJ165","v":0},{"$f":"'✏PI budget'!AK165","v":0},{"$f":"'✏PI budget'!AL165","v":0},{"$f":"'✏PI budget'!AM165","v":0},{"$f":"'✏PI budget'!AN165","v":0},{"$f":"'✏PI budget'!AO165","v":0},{"$f":"'✏PI budget'!AP165","v":0},{"$f":"'✏PI budget'!AQ165","v":0},{"$f":"'✏PI budget'!AR165","v":0},{"$f":"'✏PI budget'!AS165","v":0},{"$f":"'✏PI budget'!AT165","v":0},{"$f":"'✏PI budget'!AU165","v":0},"PI Organisation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum of project costs co-financing",null,null,null,{"$f":"SUM(Q150:Q165)","v":0},null,null,{"$f":"SUM(T150:T165)","v":0},null,null,{"$f":"SUM(W150:W165)","v":0},null,null,{"$f":"SUM(Z150:Z165)","v":0},null,null,{"$f":"SUM(AC150:AC165)","v":0},null,null,{"$f":"SUM(AF150:AF165)","v":0},null,null,{"$f":"SUM(AI150:AI165)","v":0},null,null,{"$f":"SUM(AL150:AL165)","v":0},null,null,{"$f":"SUM(AO150:AO165)","v":0},null,null,{"$f":"SUM(AR150:AR165)","v":0},null,null,{"$f":"SUM(Q166:AR166)","v":0},null,{"$f":"'✏PI budget'!B166","v":0},{"$f":"'✏PI budget'!C166","v":0},{"$f":"'✏PI budget'!D166","v":0},{"$f":"'✏PI budget'!E166","v":0},{"$f":"'✏PI budget'!F166","v":0},{"$f":"'✏PI budget'!G166","v":0},{"$f":"'✏PI budget'!H166","v":0},{"$f":"'✏PI budget'!I166","v":0},{"$f":"'✏PI budget'!J166","v":0},{"$f":"'✏PI budget'!K166","v":0},{"$f":"'✏PI budget'!L166","v":0},{"$f":"'✏PI budget'!M166","v":"Sum of project costs co-financing"},{"$f":"'✏PI budget'!N166","v":0},{"$f":"'✏PI budget'!O166","v":0},{"$f":"'✏PI budget'!P166","v":0},{"$f":"'✏PI budget'!Q166","v":0},{"$f":"'✏PI budget'!R166","v":0},{"$f":"'✏PI budget'!S166","v":0},{"$f":"'✏PI budget'!T166","v":0},{"$f":"'✏PI budget'!U166","v":0},{"$f":"'✏PI budget'!V166","v":0},{"$f":"'✏PI budget'!W166","v":0},{"$f":"'✏PI budget'!X166","v":0},{"$f":"'✏PI budget'!Y166","v":0},{"$f":"'✏PI budget'!Z166","v":0},{"$f":"'✏PI budget'!AA166","v":0},{"$f":"'✏PI budget'!AB166","v":0},{"$f":"'✏PI budget'!AC166","v":0},{"$f":"'✏PI budget'!AD166","v":0},{"$f":"'✏PI budget'!AE166","v":0},{"$f":"'✏PI budget'!AF166","v":0},{"$f":"'✏PI budget'!AG166","v":0},{"$f":"'✏PI budget'!AH166","v":0},{"$f":"'✏PI budget'!AI166","v":0},{"$f":"'✏PI budget'!AJ166","v":0},{"$f":"'✏PI budget'!AK166","v":0},{"$f":"'✏PI budget'!AL166","v":0},{"$f":"'✏PI budget'!AM166","v":0},{"$f":"'✏PI budget'!AN166","v":0},{"$f":"'✏PI budget'!AO166","v":0},{"$f":"'✏PI budget'!AP166","v":0},{"$f":"'✏PI budget'!AQ166","v":0},{"$f":"'✏PI budget'!AR166","v":0},{"$f":"'✏PI budget'!AS166","v":0},{"$f":"'✏PI budget'!AT166","v":0},{"$f":"'✏PI budget'!AU166","v":0},"PI Organisation",0]
[null,null,null,null,null,"Funding from other sources",null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏PI budget'!B167","v":0},{"$f":"'✏PI budget'!C167","v":0},{"$f":"'✏PI budget'!D167","v":0},{"$f":"'✏PI budget'!E167","v":0},{"$f":"'✏PI budget'!F167","v":"Funding from other sources"},{"$f":"'✏PI budget'!G167","v":0},{"$f":"'✏PI budget'!H167","v":0},{"$f":"'✏PI budget'!I167","v":"Notes"},{"$f":"'✏PI budget'!J167","v":0},{"$f":"'✏PI budget'!K167","v":0},{"$f":"'✏PI budget'!L167","v":0},{"$f":"'✏PI budget'!M167","v":0},{"$f":"'✏PI budget'!N167","v":0},{"$f":"'✏PI budget'!O167","v":0},{"$f":"'✏PI budget'!P167","v":0},{"$f":"'✏PI budget'!Q167","v":0},{"$f":"'✏PI budget'!R167","v":0},{"$f":"'✏PI budget'!S167","v":0},{"$f":"'✏PI budget'!T167","v":0},{"$f":"'✏PI budget'!U167","v":0},{"$f":"'✏PI budget'!V167","v":0},{"$f":"'✏PI budget'!W167","v":0},{"$f":"'✏PI budget'!X167","v":0},{"$f":"'✏PI budget'!Y167","v":0},{"$f":"'✏PI budget'!Z167","v":0},{"$f":"'✏PI budget'!AA167","v":0},{"$f":"'✏PI budget'!AB167","v":0},{"$f":"'✏PI budget'!AC167","v":0},{"$f":"'✏PI budget'!AD167","v":0},{"$f":"'✏PI budget'!AE167","v":0},{"$f":"'✏PI budget'!AF167","v":0},{"$f":"'✏PI budget'!AG167","v":0},{"$f":"'✏PI budget'!AH167","v":0},{"$f":"'✏PI budget'!AI167","v":0},{"$f":"'✏PI budget'!AJ167","v":0},{"$f":"'✏PI budget'!AK167","v":0},{"$f":"'✏PI budget'!AL167","v":0},{"$f":"'✏PI budget'!AM167","v":0},{"$f":"'✏PI budget'!AN167","v":0},{"$f":"'✏PI budget'!AO167","v":0},{"$f":"'✏PI budget'!AP167","v":0},{"$f":"'✏PI budget'!AQ167","v":0},{"$f":"'✏PI budget'!AR167","v":0},{"$f":"'✏PI budget'!AS167","v":0},{"$f":"'✏PI budget'!AT167","v":0},{"$f":"'✏PI budget'!AU167","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q168:AR168)","v":0},null,{"$f":"'✏PI budget'!B168","v":0},{"$f":"'✏PI budget'!C168","v":0},{"$f":"'✏PI budget'!D168","v":0},{"$f":"'✏PI budget'!E168","v":0},{"$f":"'✏PI budget'!F168","v":" - "},{"$f":"'✏PI budget'!G168","v":0},{"$f":"'✏PI budget'!H168","v":0},{"$f":"'✏PI budget'!I168","v":0},{"$f":"'✏PI budget'!J168","v":0},{"$f":"'✏PI budget'!K168","v":0},{"$f":"'✏PI budget'!L168","v":0},{"$f":"'✏PI budget'!M168","v":0},{"$f":"'✏PI budget'!N168","v":0},{"$f":"'✏PI budget'!O168","v":0},{"$f":"'✏PI budget'!P168","v":0},{"$f":"'✏PI budget'!Q168","v":0},{"$f":"'✏PI budget'!R168","v":0},{"$f":"'✏PI budget'!S168","v":0},{"$f":"'✏PI budget'!T168","v":0},{"$f":"'✏PI budget'!U168","v":0},{"$f":"'✏PI budget'!V168","v":0},{"$f":"'✏PI budget'!W168","v":0},{"$f":"'✏PI budget'!X168","v":0},{"$f":"'✏PI budget'!Y168","v":0},{"$f":"'✏PI budget'!Z168","v":0},{"$f":"'✏PI budget'!AA168","v":0},{"$f":"'✏PI budget'!AB168","v":0},{"$f":"'✏PI budget'!AC168","v":0},{"$f":"'✏PI budget'!AD168","v":0},{"$f":"'✏PI budget'!AE168","v":0},{"$f":"'✏PI budget'!AF168","v":0},{"$f":"'✏PI budget'!AG168","v":0},{"$f":"'✏PI budget'!AH168","v":0},{"$f":"'✏PI budget'!AI168","v":0},{"$f":"'✏PI budget'!AJ168","v":0},{"$f":"'✏PI budget'!AK168","v":0},{"$f":"'✏PI budget'!AL168","v":0},{"$f":"'✏PI budget'!AM168","v":0},{"$f":"'✏PI budget'!AN168","v":0},{"$f":"'✏PI budget'!AO168","v":0},{"$f":"'✏PI budget'!AP168","v":0},{"$f":"'✏PI budget'!AQ168","v":0},{"$f":"'✏PI budget'!AR168","v":0},{"$f":"'✏PI budget'!AS168","v":0},{"$f":"'✏PI budget'!AT168","v":0},{"$f":"'✏PI budget'!AU168","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q169:AR169)","v":0},null,{"$f":"'✏PI budget'!B169","v":0},{"$f":"'✏PI budget'!C169","v":0},{"$f":"'✏PI budget'!D169","v":0},{"$f":"'✏PI budget'!E169","v":0},{"$f":"'✏PI budget'!F169","v":" - "},{"$f":"'✏PI budget'!G169","v":0},{"$f":"'✏PI budget'!H169","v":0},{"$f":"'✏PI budget'!I169","v":0},{"$f":"'✏PI budget'!J169","v":0},{"$f":"'✏PI budget'!K169","v":0},{"$f":"'✏PI budget'!L169","v":0},{"$f":"'✏PI budget'!M169","v":0},{"$f":"'✏PI budget'!N169","v":0},{"$f":"'✏PI budget'!O169","v":0},{"$f":"'✏PI budget'!P169","v":0},{"$f":"'✏PI budget'!Q169","v":0},{"$f":"'✏PI budget'!R169","v":0},{"$f":"'✏PI budget'!S169","v":0},null,{"$f":"'✏PI budget'!U169","v":0},{"$f":"'✏PI budget'!V169","v":0},null,{"$f":"'✏PI budget'!X169","v":0},{"$f":"'✏PI budget'!Y169","v":0},null,{"$f":"'✏PI budget'!AA169","v":0},{"$f":"'✏PI budget'!AB169","v":0},null,{"$f":"'✏PI budget'!AD169","v":0},{"$f":"'✏PI budget'!AE169","v":0},null,{"$f":"'✏PI budget'!AG169","v":0},{"$f":"'✏PI budget'!AH169","v":0},null,{"$f":"'✏PI budget'!AJ169","v":0},{"$f":"'✏PI budget'!AK169","v":0},null,{"$f":"'✏PI budget'!AM169","v":0},{"$f":"'✏PI budget'!AN169","v":0},null,{"$f":"'✏PI budget'!AP169","v":0},{"$f":"'✏PI budget'!AQ169","v":0},null,{"$f":"'✏PI budget'!AS169","v":0},{"$f":"'✏PI budget'!AT169","v":0},{"$f":"'✏PI budget'!AU169","v":0},{"$f":"$G$5","v":"PI Organisation"},0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B170","v":0},{"$f":"'✏PI budget'!C170","v":0},{"$f":"'✏PI budget'!D170","v":0},{"$f":"'✏PI budget'!E170","v":0},{"$f":"'✏PI budget'!F170","v":" - "},{"$f":"'✏PI budget'!G170","v":0},{"$f":"'✏PI budget'!H170","v":0},{"$f":"'✏PI budget'!I170","v":0},{"$f":"'✏PI budget'!J170","v":0},{"$f":"'✏PI budget'!K170","v":0},{"$f":"'✏PI budget'!L170","v":0},{"$f":"'✏PI budget'!M170","v":0},{"$f":"'✏PI budget'!N170","v":0},{"$f":"'✏PI budget'!O170","v":0},{"$f":"'✏PI budget'!P170","v":0},{"$f":"'✏PI budget'!Q170","v":0},{"$f":"'✏PI budget'!R170","v":0},{"$f":"'✏PI budget'!S170","v":0},null,{"$f":"'✏PI budget'!U170","v":0},{"$f":"'✏PI budget'!V170","v":0},null,{"$f":"'✏PI budget'!X170","v":0},{"$f":"'✏PI budget'!Y170","v":0},null,{"$f":"'✏PI budget'!AA170","v":0},{"$f":"'✏PI budget'!AB170","v":0},null,{"$f":"'✏PI budget'!AD170","v":0},{"$f":"'✏PI budget'!AE170","v":0},null,{"$f":"'✏PI budget'!AG170","v":0},{"$f":"'✏PI budget'!AH170","v":0},null,{"$f":"'✏PI budget'!AJ170","v":0},{"$f":"'✏PI budget'!AK170","v":0},null,{"$f":"'✏PI budget'!AM170","v":0},{"$f":"'✏PI budget'!AN170","v":0},null,{"$f":"'✏PI budget'!AP170","v":0},{"$f":"'✏PI budget'!AQ170","v":0},null,{"$f":"'✏PI budget'!AS170","v":0},{"$f":"'✏PI budget'!AT170","v":0},{"$f":"'✏PI budget'!AU170","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B171","v":0},{"$f":"'✏PI budget'!C171","v":0},{"$f":"'✏PI budget'!D171","v":0},{"$f":"'✏PI budget'!E171","v":0},{"$f":"'✏PI budget'!F171","v":" - "},{"$f":"'✏PI budget'!G171","v":0},{"$f":"'✏PI budget'!H171","v":0},{"$f":"'✏PI budget'!I171","v":0},{"$f":"'✏PI budget'!J171","v":0},{"$f":"'✏PI budget'!K171","v":0},{"$f":"'✏PI budget'!L171","v":0},{"$f":"'✏PI budget'!M171","v":0},{"$f":"'✏PI budget'!N171","v":0},{"$f":"'✏PI budget'!O171","v":0},{"$f":"'✏PI budget'!P171","v":0},{"$f":"'✏PI budget'!Q171","v":0},{"$f":"'✏PI budget'!R171","v":0},{"$f":"'✏PI budget'!S171","v":0},null,{"$f":"'✏PI budget'!U171","v":0},{"$f":"'✏PI budget'!V171","v":0},null,{"$f":"'✏PI budget'!X171","v":0},{"$f":"'✏PI budget'!Y171","v":0},null,{"$f":"'✏PI budget'!AA171","v":0},{"$f":"'✏PI budget'!AB171","v":0},null,{"$f":"'✏PI budget'!AD171","v":0},{"$f":"'✏PI budget'!AE171","v":0},null,{"$f":"'✏PI budget'!AG171","v":0},{"$f":"'✏PI budget'!AH171","v":0},null,{"$f":"'✏PI budget'!AJ171","v":0},{"$f":"'✏PI budget'!AK171","v":0},null,{"$f":"'✏PI budget'!AM171","v":0},{"$f":"'✏PI budget'!AN171","v":0},null,{"$f":"'✏PI budget'!AP171","v":0},{"$f":"'✏PI budget'!AQ171","v":0},null,{"$f":"'✏PI budget'!AS171","v":0},{"$f":"'✏PI budget'!AT171","v":0},{"$f":"'✏PI budget'!AU171","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B172","v":0},{"$f":"'✏PI budget'!C172","v":0},{"$f":"'✏PI budget'!D172","v":0},{"$f":"'✏PI budget'!E172","v":0},{"$f":"'✏PI budget'!F172","v":" - "},{"$f":"'✏PI budget'!G172","v":0},{"$f":"'✏PI budget'!H172","v":0},{"$f":"'✏PI budget'!I172","v":0},{"$f":"'✏PI budget'!J172","v":0},{"$f":"'✏PI budget'!K172","v":0},{"$f":"'✏PI budget'!L172","v":0},{"$f":"'✏PI budget'!M172","v":0},{"$f":"'✏PI budget'!N172","v":0},{"$f":"'✏PI budget'!O172","v":0},{"$f":"'✏PI budget'!P172","v":0},{"$f":"'✏PI budget'!Q172","v":0},{"$f":"'✏PI budget'!R172","v":0},{"$f":"'✏PI budget'!S172","v":0},null,{"$f":"'✏PI budget'!U172","v":0},{"$f":"'✏PI budget'!V172","v":0},null,{"$f":"'✏PI budget'!X172","v":0},{"$f":"'✏PI budget'!Y172","v":0},null,{"$f":"'✏PI budget'!AA172","v":0},{"$f":"'✏PI budget'!AB172","v":0},null,{"$f":"'✏PI budget'!AD172","v":0},{"$f":"'✏PI budget'!AE172","v":0},null,{"$f":"'✏PI budget'!AG172","v":0},{"$f":"'✏PI budget'!AH172","v":0},null,{"$f":"'✏PI budget'!AJ172","v":0},{"$f":"'✏PI budget'!AK172","v":0},null,{"$f":"'✏PI budget'!AM172","v":0},{"$f":"'✏PI budget'!AN172","v":0},null,{"$f":"'✏PI budget'!AP172","v":0},{"$f":"'✏PI budget'!AQ172","v":0},null,{"$f":"'✏PI budget'!AS172","v":0},{"$f":"'✏PI budget'!AT172","v":0},{"$f":"'✏PI budget'!AU172","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B173","v":0},{"$f":"'✏PI budget'!C173","v":0},{"$f":"'✏PI budget'!D173","v":0},{"$f":"'✏PI budget'!E173","v":0},{"$f":"'✏PI budget'!F173","v":" - "},{"$f":"'✏PI budget'!G173","v":0},{"$f":"'✏PI budget'!H173","v":0},{"$f":"'✏PI budget'!I173","v":0},{"$f":"'✏PI budget'!J173","v":0},{"$f":"'✏PI budget'!K173","v":0},{"$f":"'✏PI budget'!L173","v":0},{"$f":"'✏PI budget'!M173","v":0},{"$f":"'✏PI budget'!N173","v":0},{"$f":"'✏PI budget'!O173","v":0},{"$f":"'✏PI budget'!P173","v":0},{"$f":"'✏PI budget'!Q173","v":0},{"$f":"'✏PI budget'!R173","v":0},{"$f":"'✏PI budget'!S173","v":0},null,{"$f":"'✏PI budget'!U173","v":0},{"$f":"'✏PI budget'!V173","v":0},null,{"$f":"'✏PI budget'!X173","v":0},{"$f":"'✏PI budget'!Y173","v":0},null,{"$f":"'✏PI budget'!AA173","v":0},{"$f":"'✏PI budget'!AB173","v":0},null,{"$f":"'✏PI budget'!AD173","v":0},{"$f":"'✏PI budget'!AE173","v":0},null,{"$f":"'✏PI budget'!AG173","v":0},{"$f":"'✏PI budget'!AH173","v":0},null,{"$f":"'✏PI budget'!AJ173","v":0},{"$f":"'✏PI budget'!AK173","v":0},null,{"$f":"'✏PI budget'!AM173","v":0},{"$f":"'✏PI budget'!AN173","v":0},null,{"$f":"'✏PI budget'!AP173","v":0},{"$f":"'✏PI budget'!AQ173","v":0},null,{"$f":"'✏PI budget'!AS173","v":0},{"$f":"'✏PI budget'!AT173","v":0},{"$f":"'✏PI budget'!AU173","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B174","v":0},{"$f":"'✏PI budget'!C174","v":0},{"$f":"'✏PI budget'!D174","v":0},{"$f":"'✏PI budget'!E174","v":0},{"$f":"'✏PI budget'!F174","v":" - "},{"$f":"'✏PI budget'!G174","v":0},{"$f":"'✏PI budget'!H174","v":0},{"$f":"'✏PI budget'!I174","v":0},{"$f":"'✏PI budget'!J174","v":0},{"$f":"'✏PI budget'!K174","v":0},{"$f":"'✏PI budget'!L174","v":0},{"$f":"'✏PI budget'!M174","v":0},{"$f":"'✏PI budget'!N174","v":0},{"$f":"'✏PI budget'!O174","v":0},{"$f":"'✏PI budget'!P174","v":0},{"$f":"'✏PI budget'!Q174","v":0},{"$f":"'✏PI budget'!R174","v":0},{"$f":"'✏PI budget'!S174","v":0},null,{"$f":"'✏PI budget'!U174","v":0},{"$f":"'✏PI budget'!V174","v":0},null,{"$f":"'✏PI budget'!X174","v":0},{"$f":"'✏PI budget'!Y174","v":0},null,{"$f":"'✏PI budget'!AA174","v":0},{"$f":"'✏PI budget'!AB174","v":0},null,{"$f":"'✏PI budget'!AD174","v":0},{"$f":"'✏PI budget'!AE174","v":0},null,{"$f":"'✏PI budget'!AG174","v":0},{"$f":"'✏PI budget'!AH174","v":0},null,{"$f":"'✏PI budget'!AJ174","v":0},{"$f":"'✏PI budget'!AK174","v":0},null,{"$f":"'✏PI budget'!AM174","v":0},{"$f":"'✏PI budget'!AN174","v":0},null,{"$f":"'✏PI budget'!AP174","v":0},{"$f":"'✏PI budget'!AQ174","v":0},null,{"$f":"'✏PI budget'!AS174","v":0},{"$f":"'✏PI budget'!AT174","v":0},{"$f":"'✏PI budget'!AU174","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B175","v":0},{"$f":"'✏PI budget'!C175","v":0},{"$f":"'✏PI budget'!D175","v":0},{"$f":"'✏PI budget'!E175","v":0},{"$f":"'✏PI budget'!F175","v":" - "},{"$f":"'✏PI budget'!G175","v":0},{"$f":"'✏PI budget'!H175","v":0},{"$f":"'✏PI budget'!I175","v":0},{"$f":"'✏PI budget'!J175","v":0},{"$f":"'✏PI budget'!K175","v":0},{"$f":"'✏PI budget'!L175","v":0},{"$f":"'✏PI budget'!M175","v":0},{"$f":"'✏PI budget'!N175","v":0},{"$f":"'✏PI budget'!O175","v":0},{"$f":"'✏PI budget'!P175","v":0},{"$f":"'✏PI budget'!Q175","v":0},{"$f":"'✏PI budget'!R175","v":0},{"$f":"'✏PI budget'!S175","v":0},null,{"$f":"'✏PI budget'!U175","v":0},{"$f":"'✏PI budget'!V175","v":0},null,{"$f":"'✏PI budget'!X175","v":0},{"$f":"'✏PI budget'!Y175","v":0},null,{"$f":"'✏PI budget'!AA175","v":0},{"$f":"'✏PI budget'!AB175","v":0},null,{"$f":"'✏PI budget'!AD175","v":0},{"$f":"'✏PI budget'!AE175","v":0},null,{"$f":"'✏PI budget'!AG175","v":0},{"$f":"'✏PI budget'!AH175","v":0},null,{"$f":"'✏PI budget'!AJ175","v":0},{"$f":"'✏PI budget'!AK175","v":0},null,{"$f":"'✏PI budget'!AM175","v":0},{"$f":"'✏PI budget'!AN175","v":0},null,{"$f":"'✏PI budget'!AP175","v":0},{"$f":"'✏PI budget'!AQ175","v":0},null,{"$f":"'✏PI budget'!AS175","v":0},{"$f":"'✏PI budget'!AT175","v":0},{"$f":"'✏PI budget'!AU175","v":0},"PI Organisation",{"$f":"$G$6","v":0}]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B176","v":0},{"$f":"'✏PI budget'!C176","v":0},{"$f":"'✏PI budget'!D176","v":0},{"$f":"'✏PI budget'!E176","v":0},{"$f":"'✏PI budget'!F176","v":" - "},{"$f":"'✏PI budget'!G176","v":0},{"$f":"'✏PI budget'!H176","v":0},{"$f":"'✏PI budget'!I176","v":0},{"$f":"'✏PI budget'!J176","v":0},{"$f":"'✏PI budget'!K176","v":0},{"$f":"'✏PI budget'!L176","v":0},{"$f":"'✏PI budget'!M176","v":0},{"$f":"'✏PI budget'!N176","v":0},{"$f":"'✏PI budget'!O176","v":0},{"$f":"'✏PI budget'!P176","v":0},{"$f":"'✏PI budget'!Q176","v":0},{"$f":"'✏PI budget'!R176","v":0},{"$f":"'✏PI budget'!S176","v":0},null,{"$f":"'✏PI budget'!U176","v":0},{"$f":"'✏PI budget'!V176","v":0},null,{"$f":"'✏PI budget'!X176","v":0},{"$f":"'✏PI budget'!Y176","v":0},null,{"$f":"'✏PI budget'!AA176","v":0},{"$f":"'✏PI budget'!AB176","v":0},null,{"$f":"'✏PI budget'!AD176","v":0},{"$f":"'✏PI budget'!AE176","v":0},null,{"$f":"'✏PI budget'!AG176","v":0},{"$f":"'✏PI budget'!AH176","v":0},null,{"$f":"'✏PI budget'!AJ176","v":0},{"$f":"'✏PI budget'!AK176","v":0},null,{"$f":"'✏PI budget'!AM176","v":0},{"$f":"'✏PI budget'!AN176","v":0},null,{"$f":"'✏PI budget'!AP176","v":0},{"$f":"'✏PI budget'!AQ176","v":0},null,{"$f":"'✏PI budget'!AS176","v":0},{"$f":"'✏PI budget'!AT176","v":0},{"$f":"'✏PI budget'!AU176","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B177","v":0},{"$f":"'✏PI budget'!C177","v":0},{"$f":"'✏PI budget'!D177","v":0},{"$f":"'✏PI budget'!E177","v":0},{"$f":"'✏PI budget'!F177","v":" - "},{"$f":"'✏PI budget'!G177","v":0},{"$f":"'✏PI budget'!H177","v":0},{"$f":"'✏PI budget'!I177","v":0},{"$f":"'✏PI budget'!J177","v":0},{"$f":"'✏PI budget'!K177","v":0},{"$f":"'✏PI budget'!L177","v":0},{"$f":"'✏PI budget'!M177","v":0},{"$f":"'✏PI budget'!N177","v":0},{"$f":"'✏PI budget'!O177","v":0},{"$f":"'✏PI budget'!P177","v":0},{"$f":"'✏PI budget'!Q177","v":0},{"$f":"'✏PI budget'!R177","v":0},{"$f":"'✏PI budget'!S177","v":0},null,{"$f":"'✏PI budget'!U177","v":0},{"$f":"'✏PI budget'!V177","v":0},null,{"$f":"'✏PI budget'!X177","v":0},{"$f":"'✏PI budget'!Y177","v":0},null,{"$f":"'✏PI budget'!AA177","v":0},{"$f":"'✏PI budget'!AB177","v":0},null,{"$f":"'✏PI budget'!AD177","v":0},{"$f":"'✏PI budget'!AE177","v":0},null,{"$f":"'✏PI budget'!AG177","v":0},{"$f":"'✏PI budget'!AH177","v":0},null,{"$f":"'✏PI budget'!AJ177","v":0},{"$f":"'✏PI budget'!AK177","v":0},null,{"$f":"'✏PI budget'!AM177","v":0},{"$f":"'✏PI budget'!AN177","v":0},null,{"$f":"'✏PI budget'!AP177","v":0},{"$f":"'✏PI budget'!AQ177","v":0},null,{"$f":"'✏PI budget'!AS177","v":0},{"$f":"'✏PI budget'!AT177","v":0},{"$f":"'✏PI budget'!AU177","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B178","v":0},{"$f":"'✏PI budget'!C178","v":0},{"$f":"'✏PI budget'!D178","v":0},{"$f":"'✏PI budget'!E178","v":0},{"$f":"'✏PI budget'!F178","v":" - "},{"$f":"'✏PI budget'!G178","v":0},{"$f":"'✏PI budget'!H178","v":0},{"$f":"'✏PI budget'!I178","v":0},{"$f":"'✏PI budget'!J178","v":0},{"$f":"'✏PI budget'!K178","v":0},{"$f":"'✏PI budget'!L178","v":0},{"$f":"'✏PI budget'!M178","v":0},{"$f":"'✏PI budget'!N178","v":0},{"$f":"'✏PI budget'!O178","v":0},{"$f":"'✏PI budget'!P178","v":0},{"$f":"'✏PI budget'!Q178","v":0},{"$f":"'✏PI budget'!R178","v":0},{"$f":"'✏PI budget'!S178","v":0},null,{"$f":"'✏PI budget'!U178","v":0},{"$f":"'✏PI budget'!V178","v":0},null,{"$f":"'✏PI budget'!X178","v":0},{"$f":"'✏PI budget'!Y178","v":0},null,{"$f":"'✏PI budget'!AA178","v":0},{"$f":"'✏PI budget'!AB178","v":0},null,{"$f":"'✏PI budget'!AD178","v":0},{"$f":"'✏PI budget'!AE178","v":0},null,{"$f":"'✏PI budget'!AG178","v":0},{"$f":"'✏PI budget'!AH178","v":0},null,{"$f":"'✏PI budget'!AJ178","v":0},{"$f":"'✏PI budget'!AK178","v":0},null,{"$f":"'✏PI budget'!AM178","v":0},{"$f":"'✏PI budget'!AN178","v":0},null,{"$f":"'✏PI budget'!AP178","v":0},{"$f":"'✏PI budget'!AQ178","v":0},null,{"$f":"'✏PI budget'!AS178","v":0},{"$f":"'✏PI budget'!AT178","v":0},{"$f":"'✏PI budget'!AU178","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B179","v":0},{"$f":"'✏PI budget'!C179","v":0},{"$f":"'✏PI budget'!D179","v":0},{"$f":"'✏PI budget'!E179","v":0},{"$f":"'✏PI budget'!F179","v":" - "},{"$f":"'✏PI budget'!G179","v":0},{"$f":"'✏PI budget'!H179","v":0},{"$f":"'✏PI budget'!I179","v":0},{"$f":"'✏PI budget'!J179","v":0},{"$f":"'✏PI budget'!K179","v":0},{"$f":"'✏PI budget'!L179","v":0},{"$f":"'✏PI budget'!M179","v":0},{"$f":"'✏PI budget'!N179","v":0},{"$f":"'✏PI budget'!O179","v":0},{"$f":"'✏PI budget'!P179","v":0},{"$f":"'✏PI budget'!Q179","v":0},{"$f":"'✏PI budget'!R179","v":0},{"$f":"'✏PI budget'!S179","v":0},null,{"$f":"'✏PI budget'!U179","v":0},{"$f":"'✏PI budget'!V179","v":0},null,{"$f":"'✏PI budget'!X179","v":0},{"$f":"'✏PI budget'!Y179","v":0},null,{"$f":"'✏PI budget'!AA179","v":0},{"$f":"'✏PI budget'!AB179","v":0},null,{"$f":"'✏PI budget'!AD179","v":0},{"$f":"'✏PI budget'!AE179","v":0},null,{"$f":"'✏PI budget'!AG179","v":0},{"$f":"'✏PI budget'!AH179","v":0},null,{"$f":"'✏PI budget'!AJ179","v":0},{"$f":"'✏PI budget'!AK179","v":0},null,{"$f":"'✏PI budget'!AM179","v":0},{"$f":"'✏PI budget'!AN179","v":0},null,{"$f":"'✏PI budget'!AP179","v":0},{"$f":"'✏PI budget'!AQ179","v":0},null,{"$f":"'✏PI budget'!AS179","v":0},{"$f":"'✏PI budget'!AT179","v":0},{"$f":"'✏PI budget'!AU179","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B180","v":0},{"$f":"'✏PI budget'!C180","v":0},{"$f":"'✏PI budget'!D180","v":0},{"$f":"'✏PI budget'!E180","v":0},{"$f":"'✏PI budget'!F180","v":" - "},{"$f":"'✏PI budget'!G180","v":0},{"$f":"'✏PI budget'!H180","v":0},{"$f":"'✏PI budget'!I180","v":0},{"$f":"'✏PI budget'!J180","v":0},{"$f":"'✏PI budget'!K180","v":0},{"$f":"'✏PI budget'!L180","v":0},{"$f":"'✏PI budget'!M180","v":0},{"$f":"'✏PI budget'!N180","v":0},{"$f":"'✏PI budget'!O180","v":0},{"$f":"'✏PI budget'!P180","v":0},{"$f":"'✏PI budget'!Q180","v":0},{"$f":"'✏PI budget'!R180","v":0},{"$f":"'✏PI budget'!S180","v":0},null,{"$f":"'✏PI budget'!U180","v":0},{"$f":"'✏PI budget'!V180","v":0},null,{"$f":"'✏PI budget'!X180","v":0},{"$f":"'✏PI budget'!Y180","v":0},null,{"$f":"'✏PI budget'!AA180","v":0},{"$f":"'✏PI budget'!AB180","v":0},null,{"$f":"'✏PI budget'!AD180","v":0},{"$f":"'✏PI budget'!AE180","v":0},null,{"$f":"'✏PI budget'!AG180","v":0},{"$f":"'✏PI budget'!AH180","v":0},null,{"$f":"'✏PI budget'!AJ180","v":0},{"$f":"'✏PI budget'!AK180","v":0},null,{"$f":"'✏PI budget'!AM180","v":0},{"$f":"'✏PI budget'!AN180","v":0},null,{"$f":"'✏PI budget'!AP180","v":0},{"$f":"'✏PI budget'!AQ180","v":0},null,{"$f":"'✏PI budget'!AS180","v":0},{"$f":"'✏PI budget'!AT180","v":0},{"$f":"'✏PI budget'!AU180","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B181","v":0},{"$f":"'✏PI budget'!C181","v":0},{"$f":"'✏PI budget'!D181","v":0},{"$f":"'✏PI budget'!E181","v":0},{"$f":"'✏PI budget'!F181","v":" - "},{"$f":"'✏PI budget'!G181","v":0},{"$f":"'✏PI budget'!H181","v":0},{"$f":"'✏PI budget'!I181","v":0},{"$f":"'✏PI budget'!J181","v":0},{"$f":"'✏PI budget'!K181","v":0},{"$f":"'✏PI budget'!L181","v":0},{"$f":"'✏PI budget'!M181","v":0},{"$f":"'✏PI budget'!N181","v":0},{"$f":"'✏PI budget'!O181","v":0},{"$f":"'✏PI budget'!P181","v":0},{"$f":"'✏PI budget'!Q181","v":0},{"$f":"'✏PI budget'!R181","v":0},{"$f":"'✏PI budget'!S181","v":0},null,{"$f":"'✏PI budget'!U181","v":0},{"$f":"'✏PI budget'!V181","v":0},null,{"$f":"'✏PI budget'!X181","v":0},{"$f":"'✏PI budget'!Y181","v":0},null,{"$f":"'✏PI budget'!AA181","v":0},{"$f":"'✏PI budget'!AB181","v":0},null,{"$f":"'✏PI budget'!AD181","v":0},{"$f":"'✏PI budget'!AE181","v":0},null,{"$f":"'✏PI budget'!AG181","v":0},{"$f":"'✏PI budget'!AH181","v":0},null,{"$f":"'✏PI budget'!AJ181","v":0},{"$f":"'✏PI budget'!AK181","v":0},null,{"$f":"'✏PI budget'!AM181","v":0},{"$f":"'✏PI budget'!AN181","v":0},null,{"$f":"'✏PI budget'!AP181","v":0},{"$f":"'✏PI budget'!AQ181","v":0},null,{"$f":"'✏PI budget'!AS181","v":0},{"$f":"'✏PI budget'!AT181","v":0},{"$f":"'✏PI budget'!AU181","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B182","v":0},{"$f":"'✏PI budget'!C182","v":0},{"$f":"'✏PI budget'!D182","v":0},{"$f":"'✏PI budget'!E182","v":0},{"$f":"'✏PI budget'!F182","v":" - "},{"$f":"'✏PI budget'!G182","v":0},{"$f":"'✏PI budget'!H182","v":0},{"$f":"'✏PI budget'!I182","v":0},{"$f":"'✏PI budget'!J182","v":0},{"$f":"'✏PI budget'!K182","v":0},{"$f":"'✏PI budget'!L182","v":0},{"$f":"'✏PI budget'!M182","v":0},{"$f":"'✏PI budget'!N182","v":0},{"$f":"'✏PI budget'!O182","v":0},{"$f":"'✏PI budget'!P182","v":0},{"$f":"'✏PI budget'!Q182","v":0},{"$f":"'✏PI budget'!R182","v":0},{"$f":"'✏PI budget'!S182","v":0},null,{"$f":"'✏PI budget'!U182","v":0},{"$f":"'✏PI budget'!V182","v":0},null,{"$f":"'✏PI budget'!X182","v":0},{"$f":"'✏PI budget'!Y182","v":0},null,{"$f":"'✏PI budget'!AA182","v":0},{"$f":"'✏PI budget'!AB182","v":0},null,{"$f":"'✏PI budget'!AD182","v":0},{"$f":"'✏PI budget'!AE182","v":0},null,{"$f":"'✏PI budget'!AG182","v":0},{"$f":"'✏PI budget'!AH182","v":0},null,{"$f":"'✏PI budget'!AJ182","v":0},{"$f":"'✏PI budget'!AK182","v":0},null,{"$f":"'✏PI budget'!AM182","v":0},{"$f":"'✏PI budget'!AN182","v":0},null,{"$f":"'✏PI budget'!AP182","v":0},{"$f":"'✏PI budget'!AQ182","v":0},null,{"$f":"'✏PI budget'!AS182","v":0},{"$f":"'✏PI budget'!AT182","v":0},{"$f":"'✏PI budget'!AU182","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B183","v":0},{"$f":"'✏PI budget'!C183","v":0},{"$f":"'✏PI budget'!D183","v":0},{"$f":"'✏PI budget'!E183","v":0},{"$f":"'✏PI budget'!F183","v":" - "},{"$f":"'✏PI budget'!G183","v":0},{"$f":"'✏PI budget'!H183","v":0},{"$f":"'✏PI budget'!I183","v":0},{"$f":"'✏PI budget'!J183","v":0},{"$f":"'✏PI budget'!K183","v":0},{"$f":"'✏PI budget'!L183","v":0},{"$f":"'✏PI budget'!M183","v":0},{"$f":"'✏PI budget'!N183","v":0},{"$f":"'✏PI budget'!O183","v":0},{"$f":"'✏PI budget'!P183","v":0},{"$f":"'✏PI budget'!Q183","v":0},{"$f":"'✏PI budget'!R183","v":0},{"$f":"'✏PI budget'!S183","v":0},null,{"$f":"'✏PI budget'!U183","v":0},{"$f":"'✏PI budget'!V183","v":0},null,{"$f":"'✏PI budget'!X183","v":0},{"$f":"'✏PI budget'!Y183","v":0},null,{"$f":"'✏PI budget'!AA183","v":0},{"$f":"'✏PI budget'!AB183","v":0},null,{"$f":"'✏PI budget'!AD183","v":0},{"$f":"'✏PI budget'!AE183","v":0},null,{"$f":"'✏PI budget'!AG183","v":0},{"$f":"'✏PI budget'!AH183","v":0},null,{"$f":"'✏PI budget'!AJ183","v":0},{"$f":"'✏PI budget'!AK183","v":0},null,{"$f":"'✏PI budget'!AM183","v":0},{"$f":"'✏PI budget'!AN183","v":0},null,{"$f":"'✏PI budget'!AP183","v":0},{"$f":"'✏PI budget'!AQ183","v":0},null,{"$f":"'✏PI budget'!AS183","v":0},{"$f":"'✏PI budget'!AT183","v":0},{"$f":"'✏PI budget'!AU183","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B184","v":0},{"$f":"'✏PI budget'!C184","v":0},{"$f":"'✏PI budget'!D184","v":0},{"$f":"'✏PI budget'!E184","v":0},{"$f":"'✏PI budget'!F184","v":" - "},{"$f":"'✏PI budget'!G184","v":0},{"$f":"'✏PI budget'!H184","v":0},{"$f":"'✏PI budget'!I184","v":0},{"$f":"'✏PI budget'!J184","v":0},{"$f":"'✏PI budget'!K184","v":0},{"$f":"'✏PI budget'!L184","v":0},{"$f":"'✏PI budget'!M184","v":0},{"$f":"'✏PI budget'!N184","v":0},{"$f":"'✏PI budget'!O184","v":0},{"$f":"'✏PI budget'!P184","v":0},{"$f":"'✏PI budget'!Q184","v":0},{"$f":"'✏PI budget'!R184","v":0},{"$f":"'✏PI budget'!S184","v":0},null,{"$f":"'✏PI budget'!U184","v":0},{"$f":"'✏PI budget'!V184","v":0},null,{"$f":"'✏PI budget'!X184","v":0},{"$f":"'✏PI budget'!Y184","v":0},null,{"$f":"'✏PI budget'!AA184","v":0},{"$f":"'✏PI budget'!AB184","v":0},null,{"$f":"'✏PI budget'!AD184","v":0},{"$f":"'✏PI budget'!AE184","v":0},null,{"$f":"'✏PI budget'!AG184","v":0},{"$f":"'✏PI budget'!AH184","v":0},null,{"$f":"'✏PI budget'!AJ184","v":0},{"$f":"'✏PI budget'!AK184","v":0},null,{"$f":"'✏PI budget'!AM184","v":0},{"$f":"'✏PI budget'!AN184","v":0},null,{"$f":"'✏PI budget'!AP184","v":0},{"$f":"'✏PI budget'!AQ184","v":0},null,{"$f":"'✏PI budget'!AS184","v":0},{"$f":"'✏PI budget'!AT184","v":0},{"$f":"'✏PI budget'!AU184","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏PI budget'!B185","v":0},{"$f":"'✏PI budget'!C185","v":0},{"$f":"'✏PI budget'!D185","v":0},{"$f":"'✏PI budget'!E185","v":0},{"$f":"'✏PI budget'!F185","v":" - "},{"$f":"'✏PI budget'!G185","v":0},{"$f":"'✏PI budget'!H185","v":0},{"$f":"'✏PI budget'!I185","v":0},{"$f":"'✏PI budget'!J185","v":0},{"$f":"'✏PI budget'!K185","v":0},{"$f":"'✏PI budget'!L185","v":0},{"$f":"'✏PI budget'!M185","v":0},{"$f":"'✏PI budget'!N185","v":0},{"$f":"'✏PI budget'!O185","v":0},{"$f":"'✏PI budget'!P185","v":0},{"$f":"'✏PI budget'!Q185","v":0},{"$f":"'✏PI budget'!R185","v":0},{"$f":"'✏PI budget'!S185","v":0},null,{"$f":"'✏PI budget'!U185","v":0},{"$f":"'✏PI budget'!V185","v":0},null,{"$f":"'✏PI budget'!X185","v":0},{"$f":"'✏PI budget'!Y185","v":0},null,{"$f":"'✏PI budget'!AA185","v":0},{"$f":"'✏PI budget'!AB185","v":0},null,{"$f":"'✏PI budget'!AD185","v":0},{"$f":"'✏PI budget'!AE185","v":0},null,{"$f":"'✏PI budget'!AG185","v":0},{"$f":"'✏PI budget'!AH185","v":0},null,{"$f":"'✏PI budget'!AJ185","v":0},{"$f":"'✏PI budget'!AK185","v":0},null,{"$f":"'✏PI budget'!AM185","v":0},{"$f":"'✏PI budget'!AN185","v":0},null,{"$f":"'✏PI budget'!AP185","v":0},{"$f":"'✏PI budget'!AQ185","v":0},null,{"$f":"'✏PI budget'!AS185","v":0},{"$f":"'✏PI budget'!AT185","v":0},{"$f":"'✏PI budget'!AU185","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q186:AR186)","v":0},null,{"$f":"'✏PI budget'!B186","v":0},{"$f":"'✏PI budget'!C186","v":0},{"$f":"'✏PI budget'!D186","v":0},{"$f":"'✏PI budget'!E186","v":0},{"$f":"'✏PI budget'!F186","v":" - "},{"$f":"'✏PI budget'!G186","v":0},{"$f":"'✏PI budget'!H186","v":0},{"$f":"'✏PI budget'!I186","v":0},{"$f":"'✏PI budget'!J186","v":0},{"$f":"'✏PI budget'!K186","v":0},{"$f":"'✏PI budget'!L186","v":0},{"$f":"'✏PI budget'!M186","v":0},{"$f":"'✏PI budget'!N186","v":0},{"$f":"'✏PI budget'!O186","v":0},{"$f":"'✏PI budget'!P186","v":0},{"$f":"'✏PI budget'!Q186","v":0},{"$f":"'✏PI budget'!R186","v":0},{"$f":"'✏PI budget'!S186","v":0},{"$f":"'✏PI budget'!T186","v":0},{"$f":"'✏PI budget'!U186","v":0},{"$f":"'✏PI budget'!V186","v":0},{"$f":"'✏PI budget'!W186","v":0},{"$f":"'✏PI budget'!X186","v":0},{"$f":"'✏PI budget'!Y186","v":0},{"$f":"'✏PI budget'!Z186","v":0},{"$f":"'✏PI budget'!AA186","v":0},{"$f":"'✏PI budget'!AB186","v":0},{"$f":"'✏PI budget'!AC186","v":0},{"$f":"'✏PI budget'!AD186","v":0},{"$f":"'✏PI budget'!AE186","v":0},{"$f":"'✏PI budget'!AF186","v":0},{"$f":"'✏PI budget'!AG186","v":0},{"$f":"'✏PI budget'!AH186","v":0},{"$f":"'✏PI budget'!AI186","v":0},{"$f":"'✏PI budget'!AJ186","v":0},{"$f":"'✏PI budget'!AK186","v":0},{"$f":"'✏PI budget'!AL186","v":0},{"$f":"'✏PI budget'!AM186","v":0},{"$f":"'✏PI budget'!AN186","v":0},{"$f":"'✏PI budget'!AO186","v":0},{"$f":"'✏PI budget'!AP186","v":0},{"$f":"'✏PI budget'!AQ186","v":0},{"$f":"'✏PI budget'!AR186","v":0},{"$f":"'✏PI budget'!AS186","v":0},{"$f":"'✏PI budget'!AT186","v":0},{"$f":"'✏PI budget'!AU186","v":0},"PI Organisation",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q187:AR187)","v":0},null,{"$f":"'✏PI budget'!B187","v":0},{"$f":"'✏PI budget'!C187","v":0},{"$f":"'✏PI budget'!D187","v":0},{"$f":"'✏PI budget'!E187","v":0},{"$f":"'✏PI budget'!F187","v":" - "},{"$f":"'✏PI budget'!G187","v":0},{"$f":"'✏PI budget'!H187","v":0},{"$f":"'✏PI budget'!I187","v":0},{"$f":"'✏PI budget'!J187","v":0},{"$f":"'✏PI budget'!K187","v":0},{"$f":"'✏PI budget'!L187","v":0},{"$f":"'✏PI budget'!M187","v":0},{"$f":"'✏PI budget'!N187","v":0},{"$f":"'✏PI budget'!O187","v":0},{"$f":"'✏PI budget'!P187","v":0},{"$f":"'✏PI budget'!Q187","v":0},{"$f":"'✏PI budget'!R187","v":0},{"$f":"'✏PI budget'!S187","v":0},{"$f":"'✏PI budget'!T187","v":0},{"$f":"'✏PI budget'!U187","v":0},{"$f":"'✏PI budget'!V187","v":0},{"$f":"'✏PI budget'!W187","v":0},{"$f":"'✏PI budget'!X187","v":0},{"$f":"'✏PI budget'!Y187","v":0},{"$f":"'✏PI budget'!Z187","v":0},{"$f":"'✏PI budget'!AA187","v":0},{"$f":"'✏PI budget'!AB187","v":0},{"$f":"'✏PI budget'!AC187","v":0},{"$f":"'✏PI budget'!AD187","v":0},{"$f":"'✏PI budget'!AE187","v":0},{"$f":"'✏PI budget'!AF187","v":0},{"$f":"'✏PI budget'!AG187","v":0},{"$f":"'✏PI budget'!AH187","v":0},{"$f":"'✏PI budget'!AI187","v":0},{"$f":"'✏PI budget'!AJ187","v":0},{"$f":"'✏PI budget'!AK187","v":0},{"$f":"'✏PI budget'!AL187","v":0},{"$f":"'✏PI budget'!AM187","v":0},{"$f":"'✏PI budget'!AN187","v":0},{"$f":"'✏PI budget'!AO187","v":0},{"$f":"'✏PI budget'!AP187","v":0},{"$f":"'✏PI budget'!AQ187","v":0},{"$f":"'✏PI budget'!AR187","v":0},{"$f":"'✏PI budget'!AS187","v":0},{"$f":"'✏PI budget'!AT187","v":0},{"$f":"'✏PI budget'!AU187","v":0},"PI Organisation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum of project costs Other sources",null,null,null,{"$f":"SUM(Q168:Q187)","v":0},null,null,{"$f":"SUM(T168:T187)","v":0},null,null,{"$f":"SUM(W168:W187)","v":0},null,null,{"$f":"SUM(Z168:Z187)","v":0},null,null,{"$f":"SUM(AC168:AC187)","v":0},null,null,{"$f":"SUM(AF168:AF187)","v":0},null,null,{"$f":"SUM(AI168:AI187)","v":0},null,null,{"$f":"SUM(AL168:AL187)","v":0},null,null,{"$f":"SUM(AO168:AO187)","v":0},null,null,{"$f":"SUM(AR168:AR187)","v":0},null,null,{"$f":"SUM(Q188:AR188)","v":0},null,{"$f":"'✏PI budget'!B188","v":0},{"$f":"'✏PI budget'!C188","v":0},{"$f":"'✏PI budget'!D188","v":0},{"$f":"'✏PI budget'!E188","v":0},{"$f":"'✏PI budget'!F188","v":0},{"$f":"'✏PI budget'!G188","v":0},{"$f":"'✏PI budget'!H188","v":0},{"$f":"'✏PI budget'!I188","v":0},{"$f":"'✏PI budget'!J188","v":0},{"$f":"'✏PI budget'!K188","v":0},{"$f":"'✏PI budget'!L188","v":0},{"$f":"'✏PI budget'!M188","v":"Sum of project costs Other sources"},{"$f":"'✏PI budget'!N188","v":0},{"$f":"'✏PI budget'!O188","v":0},{"$f":"'✏PI budget'!P188","v":0},{"$f":"'✏PI budget'!Q188","v":0},{"$f":"'✏PI budget'!R188","v":0},{"$f":"'✏PI budget'!S188","v":0},{"$f":"'✏PI budget'!T188","v":0},{"$f":"'✏PI budget'!U188","v":0},{"$f":"'✏PI budget'!V188","v":0},{"$f":"'✏PI budget'!W188","v":0},{"$f":"'✏PI budget'!X188","v":0},{"$f":"'✏PI budget'!Y188","v":0},{"$f":"'✏PI budget'!Z188","v":0},{"$f":"'✏PI budget'!AA188","v":0},{"$f":"'✏PI budget'!AB188","v":0},{"$f":"'✏PI budget'!AC188","v":0},{"$f":"'✏PI budget'!AD188","v":0},{"$f":"'✏PI budget'!AE188","v":0},{"$f":"'✏PI budget'!AF188","v":0},{"$f":"'✏PI budget'!AG188","v":0},{"$f":"'✏PI budget'!AH188","v":0},{"$f":"'✏PI budget'!AI188","v":0},{"$f":"'✏PI budget'!AJ188","v":0},{"$f":"'✏PI budget'!AK188","v":0},{"$f":"'✏PI budget'!AL188","v":0},{"$f":"'✏PI budget'!AM188","v":0},{"$f":"'✏PI budget'!AN188","v":0},{"$f":"'✏PI budget'!AO188","v":0},{"$f":"'✏PI budget'!AP188","v":0},{"$f":"'✏PI budget'!AQ188","v":0},{"$f":"'✏PI budget'!AR188","v":0},{"$f":"'✏PI budget'!AS188","v":0},{"$f":"'✏PI budget'!AT188","v":0},{"$f":"'✏PI budget'!AU188","v":0},"PI Organisation",0]
[null,null,null,null,"Total Project costs (C)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q148","v":0},null,null,{"$f":"T148","v":0},null,null,{"$f":"W148","v":0},null,null,{"$f":"Z148","v":0},null,null,{"$f":"AC148","v":0},null,null,{"$f":"AF148","v":0},null,null,{"$f":"AI148","v":0},null,null,{"$f":"AL148","v":0},null,null,{"$f":"AO148","v":0},null,null,{"$f":"AR148","v":0},null,null,{"$f":"AU148","v":0},null,{"$f":"'✏PI budget'!B189","v":0},{"$f":"'✏PI budget'!C189","v":0},{"$f":"'✏PI budget'!D189","v":0},{"$f":"'✏PI budget'!E189","v":"Total Project costs (C)"},{"$f":"'✏PI budget'!F189","v":0},{"$f":"'✏PI budget'!G189","v":0},{"$f":"'✏PI budget'!H189","v":0},{"$f":"'✏PI budget'!I189","v":0},{"$f":"'✏PI budget'!J189","v":0},{"$f":"'✏PI budget'!K189","v":0},{"$f":"'✏PI budget'!L189","v":0},{"$f":"'✏PI budget'!M189","v":0},{"$f":"'✏PI budget'!N189","v":0},{"$f":"'✏PI budget'!O189","v":0},{"$f":"'✏PI budget'!P189","v":0},{"$f":"'✏PI budget'!Q189","v":0},{"$f":"'✏PI budget'!R189","v":0},{"$f":"'✏PI budget'!S189","v":0},{"$f":"'✏PI budget'!T189","v":0},{"$f":"'✏PI budget'!U189","v":0},{"$f":"'✏PI budget'!V189","v":0},{"$f":"'✏PI budget'!W189","v":0},{"$f":"'✏PI budget'!X189","v":0},{"$f":"'✏PI budget'!Y189","v":0},{"$f":"'✏PI budget'!Z189","v":0},{"$f":"'✏PI budget'!AA189","v":0},{"$f":"'✏PI budget'!AB189","v":0},{"$f":"'✏PI budget'!AC189","v":0},{"$f":"'✏PI budget'!AD189","v":0},{"$f":"'✏PI budget'!AE189","v":0},{"$f":"'✏PI budget'!AF189","v":0},{"$f":"'✏PI budget'!AG189","v":0},{"$f":"'✏PI budget'!AH189","v":0},{"$f":"'✏PI budget'!AI189","v":0},{"$f":"'✏PI budget'!AJ189","v":0},{"$f":"'✏PI budget'!AK189","v":0},{"$f":"'✏PI budget'!AL189","v":0},{"$f":"'✏PI budget'!AM189","v":0},{"$f":"'✏PI budget'!AN189","v":0},{"$f":"'✏PI budget'!AO189","v":0},{"$f":"'✏PI budget'!AP189","v":0},{"$f":"'✏PI budget'!AQ189","v":0},{"$f":"'✏PI budget'!AR189","v":0},{"$f":"'✏PI budget'!AS189","v":0},{"$f":"'✏PI budget'!AT189","v":0},{"$f":"'✏PI budget'!AU189","v":0},"PI Organisation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏PI budget'!B190","v":0},{"$f":"'✏PI budget'!C190","v":0},{"$f":"'✏PI budget'!D190","v":0},{"$f":"'✏PI budget'!E190","v":0},{"$f":"'✏PI budget'!F190","v":0},{"$f":"'✏PI budget'!G190","v":0},{"$f":"'✏PI budget'!H190","v":0},{"$f":"'✏PI budget'!I190","v":0},{"$f":"'✏PI budget'!J190","v":0},{"$f":"'✏PI budget'!K190","v":0},{"$f":"'✏PI budget'!L190","v":0},{"$f":"'✏PI budget'!M190","v":0},{"$f":"'✏PI budget'!N190","v":0},{"$f":"'✏PI budget'!O190","v":0},{"$f":"'✏PI budget'!P190","v":0},{"$f":"'✏PI budget'!Q190","v":0},{"$f":"'✏PI budget'!R190","v":0},{"$f":"'✏PI budget'!S190","v":0},{"$f":"'✏PI budget'!T190","v":0},{"$f":"'✏PI budget'!U190","v":0},{"$f":"'✏PI budget'!V190","v":0},{"$f":"'✏PI budget'!W190","v":0},{"$f":"'✏PI budget'!X190","v":0},{"$f":"'✏PI budget'!Y190","v":0},{"$f":"'✏PI budget'!Z190","v":0},{"$f":"'✏PI budget'!AA190","v":0},{"$f":"'✏PI budget'!AB190","v":0},{"$f":"'✏PI budget'!AC190","v":0},{"$f":"'✏PI budget'!AD190","v":0},{"$f":"'✏PI budget'!AE190","v":0},{"$f":"'✏PI budget'!AF190","v":0},{"$f":"'✏PI budget'!AG190","v":0},{"$f":"'✏PI budget'!AH190","v":0},{"$f":"'✏PI budget'!AI190","v":0},{"$f":"'✏PI budget'!AJ190","v":0},{"$f":"'✏PI budget'!AK190","v":0},{"$f":"'✏PI budget'!AL190","v":0},{"$f":"'✏PI budget'!AM190","v":0},{"$f":"'✏PI budget'!AN190","v":0},{"$f":"'✏PI budget'!AO190","v":0},{"$f":"'✏PI budget'!AP190","v":0},{"$f":"'✏PI budget'!AQ190","v":0},{"$f":"'✏PI budget'!AR190","v":0},{"$f":"'✏PI budget'!AS190","v":0},{"$f":"'✏PI budget'!AT190","v":0},{"$f":"'✏PI budget'!AU190","v":0},"PI Organisation",0]
[null,null,null,null,"Applied for from the foundation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏PI budget'!B191","v":0},{"$f":"'✏PI budget'!C191","v":0},{"$f":"'✏PI budget'!D191","v":0},{"$f":"'✏PI budget'!E191","v":"Applied for from the foundation"},{"$f":"'✏PI budget'!F191","v":0},{"$f":"'✏PI budget'!G191","v":0},{"$f":"'✏PI budget'!H191","v":0},{"$f":"'✏PI budget'!I191","v":0},{"$f":"'✏PI budget'!J191","v":0},{"$f":"'✏PI budget'!K191","v":0},{"$f":"'✏PI budget'!L191","v":0},{"$f":"'✏PI budget'!M191","v":0},{"$f":"'✏PI budget'!N191","v":0},{"$f":"'✏PI budget'!O191","v":0},{"$f":"'✏PI budget'!P191","v":0},{"$f":"'✏PI budget'!Q191","v":0},{"$f":"'✏PI budget'!R191","v":0},{"$f":"'✏PI budget'!S191","v":0},{"$f":"'✏PI budget'!T191","v":0},{"$f":"'✏PI budget'!U191","v":0},{"$f":"'✏PI budget'!V191","v":0},{"$f":"'✏PI budget'!W191","v":0},{"$f":"'✏PI budget'!X191","v":0},{"$f":"'✏PI budget'!Y191","v":0},{"$f":"'✏PI budget'!Z191","v":0},{"$f":"'✏PI budget'!AA191","v":0},{"$f":"'✏PI budget'!AB191","v":0},{"$f":"'✏PI budget'!AC191","v":0},{"$f":"'✏PI budget'!AD191","v":0},{"$f":"'✏PI budget'!AE191","v":0},{"$f":"'✏PI budget'!AF191","v":0},{"$f":"'✏PI budget'!AG191","v":0},{"$f":"'✏PI budget'!AH191","v":0},{"$f":"'✏PI budget'!AI191","v":0},{"$f":"'✏PI budget'!AJ191","v":0},{"$f":"'✏PI budget'!AK191","v":0},{"$f":"'✏PI budget'!AL191","v":0},{"$f":"'✏PI budget'!AM191","v":0},{"$f":"'✏PI budget'!AN191","v":0},{"$f":"'✏PI budget'!AO191","v":0},{"$f":"'✏PI budget'!AP191","v":0},{"$f":"'✏PI budget'!AQ191","v":0},{"$f":"'✏PI budget'!AR191","v":0},{"$f":"'✏PI budget'!AS191","v":0},{"$f":"'✏PI budget'!AT191","v":0},{"$f":"'✏PI budget'!AU191","v":0},"PI Organisation",0]
[null,null,null,null,null,"Direct costs (salary + project costs)",null,null,null,null,null,null,null,null,null,null,{"$f":"Q124+Q189","v":0},null,null,{"$f":"T124+T189","v":0},null,null,{"$f":"W124+W189","v":0},null,null,{"$f":"Z124+Z189","v":0},null,null,{"$f":"AC124+AC189","v":0},null,null,{"$f":"AF124+AF189","v":0},null,null,{"$f":"AI124+AI189","v":0},null,null,{"$f":"AL124+AL189","v":0},null,null,{"$f":"AO124+AO189","v":0},null,null,{"$f":"AR124+AR189","v":0},null,null,{"$f":"SUM(Q192:AR192)","v":0},null,{"$f":"'✏PI budget'!B192","v":0},{"$f":"'✏PI budget'!C192","v":0},{"$f":"'✏PI budget'!D192","v":0},{"$f":"'✏PI budget'!E192","v":0},{"$f":"'✏PI budget'!F192","v":"Direct costs (salary + project costs)"},{"$f":"'✏PI budget'!G192","v":0},{"$f":"'✏PI budget'!H192","v":0},{"$f":"'✏PI budget'!I192","v":0},{"$f":"'✏PI budget'!J192","v":0},{"$f":"'✏PI budget'!K192","v":0},{"$f":"'✏PI budget'!L192","v":0},{"$f":"'✏PI budget'!M192","v":0},{"$f":"'✏PI budget'!N192","v":0},{"$f":"'✏PI budget'!O192","v":0},{"$f":"'✏PI budget'!P192","v":0},{"$f":"'✏PI budget'!Q192","v":0},{"$f":"'✏PI budget'!R192","v":0},{"$f":"'✏PI budget'!S192","v":0},{"$f":"'✏PI budget'!T192","v":0},{"$f":"'✏PI budget'!U192","v":0},{"$f":"'✏PI budget'!V192","v":0},{"$f":"'✏PI budget'!W192","v":0},{"$f":"'✏PI budget'!X192","v":0},{"$f":"'✏PI budget'!Y192","v":0},{"$f":"'✏PI budget'!Z192","v":0},{"$f":"'✏PI budget'!AA192","v":0},{"$f":"'✏PI budget'!AB192","v":0},{"$f":"'✏PI budget'!AC192","v":0},{"$f":"'✏PI budget'!AD192","v":0},{"$f":"'✏PI budget'!AE192","v":0},{"$f":"'✏PI budget'!AF192","v":0},{"$f":"'✏PI budget'!AG192","v":0},{"$f":"'✏PI budget'!AH192","v":0},{"$f":"'✏PI budget'!AI192","v":0},{"$f":"'✏PI budget'!AJ192","v":0},{"$f":"'✏PI budget'!AK192","v":0},{"$f":"'✏PI budget'!AL192","v":0},{"$f":"'✏PI budget'!AM192","v":0},{"$f":"'✏PI budget'!AN192","v":0},{"$f":"'✏PI budget'!AO192","v":0},{"$f":"'✏PI budget'!AP192","v":0},{"$f":"'✏PI budget'!AQ192","v":0},{"$f":"'✏PI budget'!AR192","v":0},{"$f":"'✏PI budget'!AS192","v":0},{"$f":"'✏PI budget'!AT192","v":0},{"$f":"'✏PI budget'!AU192","v":0},"PI Organisation",0]
[null,null,null,null,null,"   Of which is coverage of derived costs",null,null,null,null,null,null,null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",Q$21:Q$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",T$21:T$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",W$21:W$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",Z$21:Z$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",AC$21:AC$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",AF$21:AF$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",AI$21:AI$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",AL$21:AL$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",AO$21:AO$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",AR$21:AR$147)","v":0},null,null,{"$f":"SUM(O193:AR193)","v":0},null,null,null,{"$f":"'✏PI budget'!B193","v":0},{"$f":"'✏PI budget'!C193","v":0},{"$f":"'✏PI budget'!D193","v":0},{"$f":"'✏PI budget'!E193","v":0},{"$f":"'✏PI budget'!F193","v":"   Of which is coverage of derived costs"},{"$f":"'✏PI budget'!G193","v":0},{"$f":"'✏PI budget'!H193","v":0},{"$f":"'✏PI budget'!I193","v":0},{"$f":"'✏PI budget'!J193","v":0},{"$f":"'✏PI budget'!K193","v":0},{"$f":"'✏PI budget'!L193","v":0},{"$f":"'✏PI budget'!M193","v":0},{"$f":"'✏PI budget'!N193","v":0},{"$f":"'✏PI budget'!O193","v":0},{"$f":"'✏PI budget'!P193","v":0},{"$f":"'✏PI budget'!Q193","v":0},{"$f":"'✏PI budget'!R193","v":0},{"$f":"'✏PI budget'!S193","v":0},{"$f":"'✏PI budget'!T193","v":0},{"$f":"'✏PI budget'!U193","v":0},{"$f":"'✏PI budget'!V193","v":0},{"$f":"'✏PI budget'!W193","v":0},{"$f":"'✏PI budget'!X193","v":0},{"$f":"'✏PI budget'!Y193","v":0},{"$f":"'✏PI budget'!Z193","v":0},{"$f":"'✏PI budget'!AA193","v":0},{"$f":"'✏PI budget'!AB193","v":0},{"$f":"'✏PI budget'!AC193","v":0},{"$f":"'✏PI budget'!AD193","v":0},{"$f":"'✏PI budget'!AE193","v":0},{"$f":"'✏PI budget'!AF193","v":0},{"$f":"'✏PI budget'!AG193","v":0},{"$f":"'✏PI budget'!AH193","v":0},{"$f":"'✏PI budget'!AI193","v":0},{"$f":"'✏PI budget'!AJ193","v":0},{"$f":"'✏PI budget'!AK193","v":0},{"$f":"'✏PI budget'!AL193","v":0},{"$f":"'✏PI budget'!AM193","v":0},{"$f":"'✏PI budget'!AN193","v":0},{"$f":"'✏PI budget'!AO193","v":0},{"$f":"'✏PI budget'!AP193","v":0},{"$f":"'✏PI budget'!AQ193","v":0},{"$f":"'✏PI budget'!AR193","v":0},{"$f":"'✏PI budget'!AS193","v":0},{"$f":"'✏PI budget'!AT193","v":0},{"$f":"'✏PI budget'!AU193","v":0},"PI Organisation",0]
[null,"Project supplement",{"$f":"F194","v":"Project supplement"},null,null,"Project supplement",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,O$21:O$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,R$21:R$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,U$21:U$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,X$21:X$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,AA$21:AA$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,AD$21:AD$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,AG$21:AG$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,AJ$21:AJ$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution=\"Other\", Institution=\"\", Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,AM$21:AM$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,AP$21:AP$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"SUM(Q194:AR194)","v":0},null,{"$f":"'✏PI budget'!B194","v":"Project supplement"},{"$f":"'✏PI budget'!C194","v":"Project supplement"},{"$f":"'✏PI budget'!D194","v":0},{"$f":"'✏PI budget'!E194","v":0},{"$f":"'✏PI budget'!F194","v":"Project supplement"},{"$f":"'✏PI budget'!G194","v":0},{"$f":"'✏PI budget'!H194","v":0},{"$f":"'✏PI budget'!I194","v":0},{"$f":"'✏PI budget'!J194","v":0},{"$f":"'✏PI budget'!K194","v":0},{"$f":"'✏PI budget'!L194","v":0},{"$f":"'✏PI budget'!M194","v":0},{"$f":"'✏PI budget'!N194","v":0},{"$f":"'✏PI budget'!O194","v":0},{"$f":"'✏PI budget'!P194","v":0},{"$f":"'✏PI budget'!Q194","v":0},{"$f":"'✏PI budget'!R194","v":0},{"$f":"'✏PI budget'!S194","v":0},{"$f":"'✏PI budget'!T194","v":0},{"$f":"'✏PI budget'!U194","v":0},{"$f":"'✏PI budget'!V194","v":0},{"$f":"'✏PI budget'!W194","v":0},{"$f":"'✏PI budget'!X194","v":0},{"$f":"'✏PI budget'!Y194","v":0},{"$f":"'✏PI budget'!Z194","v":0},{"$f":"'✏PI budget'!AA194","v":0},{"$f":"'✏PI budget'!AB194","v":0},{"$f":"'✏PI budget'!AC194","v":0},{"$f":"'✏PI budget'!AD194","v":0},{"$f":"'✏PI budget'!AE194","v":0},{"$f":"'✏PI budget'!AF194","v":0},{"$f":"'✏PI budget'!AG194","v":0},{"$f":"'✏PI budget'!AH194","v":0},{"$f":"'✏PI budget'!AI194","v":0},{"$f":"'✏PI budget'!AJ194","v":0},{"$f":"'✏PI budget'!AK194","v":0},{"$f":"'✏PI budget'!AL194","v":0},{"$f":"'✏PI budget'!AM194","v":0},{"$f":"'✏PI budget'!AN194","v":0},{"$f":"'✏PI budget'!AO194","v":0},{"$f":"'✏PI budget'!AP194","v":0},{"$f":"'✏PI budget'!AQ194","v":0},{"$f":"'✏PI budget'!AR194","v":0},{"$f":"'✏PI budget'!AS194","v":0},{"$f":"'✏PI budget'!AT194","v":0},{"$f":"'✏PI budget'!AU194","v":0},"PI Organisation",0]
[null,"Project overhead/indirect costs",{"$f":"F195","v":"Project overhead/indirect costs"},null,null,"Project overhead/indirect costs",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*Q124,0),\nIF(OHpct>0,OHpct*Q192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*T124,0),\nIF(OHpct>0,OHpct*T192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*W124,0),\nIF(OHpct>0,OHpct*W192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*Z124,0),\nIF(OHpct>0,OHpct*Z192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*AC124,0),\nIF(OHpct>0,OHpct*AC192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*AF124,0),\nIF(OHpct>0,OHpct*AF192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*AI124,0),\nIF(OHpct>0,OHpct*AI192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*AL124,0),\nIF(OHpct>0,OHpct*AL192,0))","v":0},null,null,{"$f":"IF(OHpct>0,OHpct*AO192,0)","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*AR124,0),\nIF(OHpct>0,OHpct*AR192,0))","v":0},null,null,{"$f":"SUM(Q195:AR195)","v":0},null,{"$f":"'✏PI budget'!B195","v":"Project overhead/indirect costs"},{"$f":"'✏PI budget'!C195","v":"Project overhead/indirect costs"},{"$f":"'✏PI budget'!D195","v":0},{"$f":"'✏PI budget'!E195","v":0},{"$f":"'✏PI budget'!F195","v":"Project overhead/indirect costs"},{"$f":"'✏PI budget'!G195","v":0},{"$f":"'✏PI budget'!H195","v":0},{"$f":"'✏PI budget'!I195","v":0},{"$f":"'✏PI budget'!J195","v":0},{"$f":"'✏PI budget'!K195","v":0},{"$f":"'✏PI budget'!L195","v":0},{"$f":"'✏PI budget'!M195","v":0},{"$f":"'✏PI budget'!N195","v":0},{"$f":"'✏PI budget'!O195","v":0},{"$f":"'✏PI budget'!P195","v":0},{"$f":"'✏PI budget'!Q195","v":0},{"$f":"'✏PI budget'!R195","v":0},{"$f":"'✏PI budget'!S195","v":0},{"$f":"'✏PI budget'!T195","v":0},{"$f":"'✏PI budget'!U195","v":0},{"$f":"'✏PI budget'!V195","v":0},{"$f":"'✏PI budget'!W195","v":0},{"$f":"'✏PI budget'!X195","v":0},{"$f":"'✏PI budget'!Y195","v":0},{"$f":"'✏PI budget'!Z195","v":0},{"$f":"'✏PI budget'!AA195","v":0},{"$f":"'✏PI budget'!AB195","v":0},{"$f":"'✏PI budget'!AC195","v":0},{"$f":"'✏PI budget'!AD195","v":0},{"$f":"'✏PI budget'!AE195","v":0},{"$f":"'✏PI budget'!AF195","v":0},{"$f":"'✏PI budget'!AG195","v":0},{"$f":"'✏PI budget'!AH195","v":0},{"$f":"'✏PI budget'!AI195","v":0},{"$f":"'✏PI budget'!AJ195","v":0},{"$f":"'✏PI budget'!AK195","v":0},{"$f":"'✏PI budget'!AL195","v":0},{"$f":"'✏PI budget'!AM195","v":0},{"$f":"'✏PI budget'!AN195","v":0},{"$f":"'✏PI budget'!AO195","v":0},{"$f":"'✏PI budget'!AP195","v":0},{"$f":"'✏PI budget'!AQ195","v":0},{"$f":"'✏PI budget'!AR195","v":0},{"$f":"'✏PI budget'!AS195","v":0},{"$f":"'✏PI budget'!AT195","v":0},{"$f":"'✏PI budget'!AU195","v":0},"PI Organisation",0]
[null,null,null,null,"Total applied for from the foundation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q192:Q195)","v":0},null,null,{"$f":"SUM(T192:T195)","v":0},null,null,{"$f":"SUM(W192:W195)","v":0},null,null,{"$f":"SUM(Z192:Z195)","v":0},null,null,{"$f":"SUM(AC192:AC195)","v":0},null,null,{"$f":"SUM(AF192:AF195)","v":0},null,null,{"$f":"SUM(AI192:AI195)","v":0},null,null,{"$f":"SUM(AL192:AL195)","v":0},null,null,{"$f":"SUM(AO192:AO195)","v":0},null,null,{"$f":"SUM(AR192:AR195)","v":0},null,null,{"$f":"SUM(AU192:AU195)","v":0},null,{"$f":"'✏PI budget'!B196","v":0},{"$f":"'✏PI budget'!C196","v":0},{"$f":"'✏PI budget'!D196","v":0},{"$f":"'✏PI budget'!E196","v":"Total applied for from the foundation"},{"$f":"'✏PI budget'!F196","v":0},{"$f":"'✏PI budget'!G196","v":0},{"$f":"'✏PI budget'!H196","v":0},{"$f":"'✏PI budget'!I196","v":0},{"$f":"'✏PI budget'!J196","v":0},{"$f":"'✏PI budget'!K196","v":0},{"$f":"'✏PI budget'!L196","v":0},{"$f":"'✏PI budget'!M196","v":0},{"$f":"'✏PI budget'!N196","v":0},{"$f":"'✏PI budget'!O196","v":0},{"$f":"'✏PI budget'!P196","v":0},{"$f":"'✏PI budget'!Q196","v":0},{"$f":"'✏PI budget'!R196","v":0},{"$f":"'✏PI budget'!S196","v":0},{"$f":"'✏PI budget'!T196","v":0},{"$f":"'✏PI budget'!U196","v":0},{"$f":"'✏PI budget'!V196","v":0},{"$f":"'✏PI budget'!W196","v":0},{"$f":"'✏PI budget'!X196","v":0},{"$f":"'✏PI budget'!Y196","v":0},{"$f":"'✏PI budget'!Z196","v":0},{"$f":"'✏PI budget'!AA196","v":0},{"$f":"'✏PI budget'!AB196","v":0},{"$f":"'✏PI budget'!AC196","v":0},{"$f":"'✏PI budget'!AD196","v":0},{"$f":"'✏PI budget'!AE196","v":0},{"$f":"'✏PI budget'!AF196","v":0},{"$f":"'✏PI budget'!AG196","v":0},{"$f":"'✏PI budget'!AH196","v":0},{"$f":"'✏PI budget'!AI196","v":0},{"$f":"'✏PI budget'!AJ196","v":0},{"$f":"'✏PI budget'!AK196","v":0},{"$f":"'✏PI budget'!AL196","v":0},{"$f":"'✏PI budget'!AM196","v":0},{"$f":"'✏PI budget'!AN196","v":0},{"$f":"'✏PI budget'!AO196","v":0},{"$f":"'✏PI budget'!AP196","v":0},{"$f":"'✏PI budget'!AQ196","v":0},{"$f":"'✏PI budget'!AR196","v":0},{"$f":"'✏PI budget'!AS196","v":0},{"$f":"'✏PI budget'!AT196","v":0},{"$f":"'✏PI budget'!AU196","v":0},"PI Organisation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏PI budget'!B197","v":0},{"$f":"'✏PI budget'!C197","v":0},{"$f":"'✏PI budget'!D197","v":0},{"$f":"'✏PI budget'!E197","v":0},{"$f":"'✏PI budget'!F197","v":0},{"$f":"'✏PI budget'!G197","v":0},{"$f":"'✏PI budget'!H197","v":0},{"$f":"'✏PI budget'!I197","v":0},{"$f":"'✏PI budget'!J197","v":0},{"$f":"'✏PI budget'!K197","v":0},{"$f":"'✏PI budget'!L197","v":0},{"$f":"'✏PI budget'!M197","v":0},{"$f":"'✏PI budget'!N197","v":0},{"$f":"'✏PI budget'!O197","v":0},{"$f":"'✏PI budget'!P197","v":0},{"$f":"'✏PI budget'!Q197","v":0},{"$f":"'✏PI budget'!R197","v":0},{"$f":"'✏PI budget'!S197","v":0},{"$f":"'✏PI budget'!T197","v":0},{"$f":"'✏PI budget'!U197","v":0},{"$f":"'✏PI budget'!V197","v":0},{"$f":"'✏PI budget'!W197","v":0},{"$f":"'✏PI budget'!X197","v":0},{"$f":"'✏PI budget'!Y197","v":0},{"$f":"'✏PI budget'!Z197","v":0},{"$f":"'✏PI budget'!AA197","v":0},{"$f":"'✏PI budget'!AB197","v":0},{"$f":"'✏PI budget'!AC197","v":0},{"$f":"'✏PI budget'!AD197","v":0},{"$f":"'✏PI budget'!AE197","v":0},{"$f":"'✏PI budget'!AF197","v":0},{"$f":"'✏PI budget'!AG197","v":0},{"$f":"'✏PI budget'!AH197","v":0},{"$f":"'✏PI budget'!AI197","v":0},{"$f":"'✏PI budget'!AJ197","v":0},{"$f":"'✏PI budget'!AK197","v":0},{"$f":"'✏PI budget'!AL197","v":0},{"$f":"'✏PI budget'!AM197","v":0},{"$f":"'✏PI budget'!AN197","v":0},{"$f":"'✏PI budget'!AO197","v":0},{"$f":"'✏PI budget'!AP197","v":0},{"$f":"'✏PI budget'!AQ197","v":0},{"$f":"'✏PI budget'!AR197","v":0},{"$f":"'✏PI budget'!AS197","v":0},{"$f":"'✏PI budget'!AT197","v":0},{"$f":"'✏PI budget'!AU197","v":0},"PI Organisation",0]
[null,"Co-financing",null,null,"Co-financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏PI budget'!B198","v":"Co-financing"},{"$f":"'✏PI budget'!C198","v":0},{"$f":"'✏PI budget'!D198","v":0},{"$f":"'✏PI budget'!E198","v":"Co-financing"},{"$f":"'✏PI budget'!F198","v":0},{"$f":"'✏PI budget'!G198","v":0},{"$f":"'✏PI budget'!H198","v":0},{"$f":"'✏PI budget'!I198","v":0},{"$f":"'✏PI budget'!J198","v":0},{"$f":"'✏PI budget'!K198","v":0},{"$f":"'✏PI budget'!L198","v":0},{"$f":"'✏PI budget'!M198","v":0},{"$f":"'✏PI budget'!N198","v":0},{"$f":"'✏PI budget'!O198","v":0},{"$f":"'✏PI budget'!P198","v":0},{"$f":"'✏PI budget'!Q198","v":0},{"$f":"'✏PI budget'!R198","v":0},{"$f":"'✏PI budget'!S198","v":0},{"$f":"'✏PI budget'!T198","v":0},{"$f":"'✏PI budget'!U198","v":0},{"$f":"'✏PI budget'!V198","v":0},{"$f":"'✏PI budget'!W198","v":0},{"$f":"'✏PI budget'!X198","v":0},{"$f":"'✏PI budget'!Y198","v":0},{"$f":"'✏PI budget'!Z198","v":0},{"$f":"'✏PI budget'!AA198","v":0},{"$f":"'✏PI budget'!AB198","v":0},{"$f":"'✏PI budget'!AC198","v":0},{"$f":"'✏PI budget'!AD198","v":0},{"$f":"'✏PI budget'!AE198","v":0},{"$f":"'✏PI budget'!AF198","v":0},{"$f":"'✏PI budget'!AG198","v":0},{"$f":"'✏PI budget'!AH198","v":0},{"$f":"'✏PI budget'!AI198","v":0},{"$f":"'✏PI budget'!AJ198","v":0},{"$f":"'✏PI budget'!AK198","v":0},{"$f":"'✏PI budget'!AL198","v":0},{"$f":"'✏PI budget'!AM198","v":0},{"$f":"'✏PI budget'!AN198","v":0},{"$f":"'✏PI budget'!AO198","v":0},{"$f":"'✏PI budget'!AP198","v":0},{"$f":"'✏PI budget'!AQ198","v":0},{"$f":"'✏PI budget'!AR198","v":0},{"$f":"'✏PI budget'!AS198","v":0},{"$f":"'✏PI budget'!AT198","v":0},{"$f":"'✏PI budget'!AU198","v":0},"PI Organisation",0]
[null,"Co-financing",{"$f":"F199","v":"  VIP co-financing"},null,null,"  VIP co-financing",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q56:Q75)","v":0},null,null,{"$f":"SUM(T56:T75)","v":0},null,null,{"$f":"SUM(W56:W75)","v":0},null,null,{"$f":"SUM(Z56:Z75)","v":0},null,null,{"$f":"SUM(AC56:AC75)","v":0},null,null,{"$f":"SUM(AF56:AF75)","v":0},null,null,{"$f":"SUM(AI56:AI75)","v":0},null,null,{"$f":"SUM(AL56:AL75)","v":0},null,null,{"$f":"SUM(AO56:AO75)","v":0},null,null,{"$f":"SUM(AR56:AR75)","v":0},null,null,{"$f":"SUM(Q199:AR199)","v":0},null,{"$f":"'✏PI budget'!B199","v":"Co-financing"},{"$f":"'✏PI budget'!C199","v":"  VIP co-financing"},{"$f":"'✏PI budget'!D199","v":0},{"$f":"'✏PI budget'!E199","v":0},{"$f":"'✏PI budget'!F199","v":"  VIP co-financing"},{"$f":"'✏PI budget'!G199","v":0},{"$f":"'✏PI budget'!H199","v":0},{"$f":"'✏PI budget'!I199","v":0},{"$f":"'✏PI budget'!J199","v":0},{"$f":"'✏PI budget'!K199","v":0},{"$f":"'✏PI budget'!L199","v":0},{"$f":"'✏PI budget'!M199","v":0},{"$f":"'✏PI budget'!N199","v":0},{"$f":"'✏PI budget'!O199","v":0},{"$f":"'✏PI budget'!P199","v":0},{"$f":"'✏PI budget'!Q199","v":0},{"$f":"'✏PI budget'!R199","v":0},{"$f":"'✏PI budget'!S199","v":0},{"$f":"'✏PI budget'!T199","v":0},{"$f":"'✏PI budget'!U199","v":0},{"$f":"'✏PI budget'!V199","v":0},{"$f":"'✏PI budget'!W199","v":0},{"$f":"'✏PI budget'!X199","v":0},{"$f":"'✏PI budget'!Y199","v":0},{"$f":"'✏PI budget'!Z199","v":0},{"$f":"'✏PI budget'!AA199","v":0},{"$f":"'✏PI budget'!AB199","v":0},{"$f":"'✏PI budget'!AC199","v":0},{"$f":"'✏PI budget'!AD199","v":0},{"$f":"'✏PI budget'!AE199","v":0},{"$f":"'✏PI budget'!AF199","v":0},{"$f":"'✏PI budget'!AG199","v":0},{"$f":"'✏PI budget'!AH199","v":0},{"$f":"'✏PI budget'!AI199","v":0},{"$f":"'✏PI budget'!AJ199","v":0},{"$f":"'✏PI budget'!AK199","v":0},{"$f":"'✏PI budget'!AL199","v":0},{"$f":"'✏PI budget'!AM199","v":0},{"$f":"'✏PI budget'!AN199","v":0},{"$f":"'✏PI budget'!AO199","v":0},{"$f":"'✏PI budget'!AP199","v":0},{"$f":"'✏PI budget'!AQ199","v":0},{"$f":"'✏PI budget'!AR199","v":0},{"$f":"'✏PI budget'!AS199","v":0},{"$f":"'✏PI budget'!AT199","v":0},{"$f":"'✏PI budget'!AU199","v":0},"PI Organisation",0]
[null,"Co-financing",{"$f":"F200","v":"  TAP co-financing"},null,null,"  TAP co-financing",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q104:Q117)","v":0},null,null,{"$f":"SUM(T104:T117)","v":0},null,null,{"$f":"SUM(W104:W117)","v":0},null,null,{"$f":"SUM(Z104:Z117)","v":0},null,null,{"$f":"SUM(AC104:AC117)","v":0},null,null,{"$f":"SUM(AF104:AF117)","v":0},null,null,{"$f":"SUM(AI104:AI117)","v":0},null,null,{"$f":"SUM(AL104:AL117)","v":0},null,null,{"$f":"SUM(AO104:AO117)","v":0},null,null,{"$f":"SUM(AR104:AR117)","v":0},null,null,{"$f":"SUM(Q200:AR200)","v":0},null,{"$f":"'✏PI budget'!B200","v":"Co-financing"},{"$f":"'✏PI budget'!C200","v":"  TAP co-financing"},{"$f":"'✏PI budget'!D200","v":0},{"$f":"'✏PI budget'!E200","v":0},{"$f":"'✏PI budget'!F200","v":"  TAP co-financing"},{"$f":"'✏PI budget'!G200","v":0},{"$f":"'✏PI budget'!H200","v":0},{"$f":"'✏PI budget'!I200","v":0},{"$f":"'✏PI budget'!J200","v":0},{"$f":"'✏PI budget'!K200","v":0},{"$f":"'✏PI budget'!L200","v":0},{"$f":"'✏PI budget'!M200","v":0},{"$f":"'✏PI budget'!N200","v":0},{"$f":"'✏PI budget'!O200","v":0},{"$f":"'✏PI budget'!P200","v":0},{"$f":"'✏PI budget'!Q200","v":0},{"$f":"'✏PI budget'!R200","v":0},{"$f":"'✏PI budget'!S200","v":0},{"$f":"'✏PI budget'!T200","v":0},{"$f":"'✏PI budget'!U200","v":0},{"$f":"'✏PI budget'!V200","v":0},{"$f":"'✏PI budget'!W200","v":0},{"$f":"'✏PI budget'!X200","v":0},{"$f":"'✏PI budget'!Y200","v":0},{"$f":"'✏PI budget'!Z200","v":0},{"$f":"'✏PI budget'!AA200","v":0},{"$f":"'✏PI budget'!AB200","v":0},{"$f":"'✏PI budget'!AC200","v":0},{"$f":"'✏PI budget'!AD200","v":0},{"$f":"'✏PI budget'!AE200","v":0},{"$f":"'✏PI budget'!AF200","v":0},{"$f":"'✏PI budget'!AG200","v":0},{"$f":"'✏PI budget'!AH200","v":0},{"$f":"'✏PI budget'!AI200","v":0},{"$f":"'✏PI budget'!AJ200","v":0},{"$f":"'✏PI budget'!AK200","v":0},{"$f":"'✏PI budget'!AL200","v":0},{"$f":"'✏PI budget'!AM200","v":0},{"$f":"'✏PI budget'!AN200","v":0},{"$f":"'✏PI budget'!AO200","v":0},{"$f":"'✏PI budget'!AP200","v":0},{"$f":"'✏PI budget'!AQ200","v":0},{"$f":"'✏PI budget'!AR200","v":0},{"$f":"'✏PI budget'!AS200","v":0},{"$f":"'✏PI budget'!AT200","v":0},{"$f":"'✏PI budget'!AU200","v":0},"PI Organisation",0]
[null,"Co-financing",{"$f":"F201","v":"  Project costs co-financing "},null,null,"  Project costs co-financing ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q150:Q165)","v":0},null,null,{"$f":"SUM(T150:T165)","v":0},null,null,{"$f":"SUM(W150:W165)","v":0},null,null,{"$f":"SUM(Z150:Z165)","v":0},null,null,{"$f":"SUM(AC150:AC165)","v":0},null,null,{"$f":"SUM(AF150:AF165)","v":0},null,null,{"$f":"SUM(AI150:AI165)","v":0},null,null,{"$f":"SUM(AL150:AL165)","v":0},null,null,{"$f":"SUM(AO150:AO165)","v":0},null,null,{"$f":"SUM(AR150:AR165)","v":0},null,null,{"$f":"SUM(Q201:AR201)","v":0},null,{"$f":"'✏PI budget'!B201","v":"Co-financing"},{"$f":"'✏PI budget'!C201","v":"  Project costs co-financing "},{"$f":"'✏PI budget'!D201","v":0},{"$f":"'✏PI budget'!E201","v":0},{"$f":"'✏PI budget'!F201","v":"  Project costs co-financing "},{"$f":"'✏PI budget'!G201","v":0},{"$f":"'✏PI budget'!H201","v":0},{"$f":"'✏PI budget'!I201","v":0},{"$f":"'✏PI budget'!J201","v":0},{"$f":"'✏PI budget'!K201","v":0},{"$f":"'✏PI budget'!L201","v":0},{"$f":"'✏PI budget'!M201","v":0},{"$f":"'✏PI budget'!N201","v":0},{"$f":"'✏PI budget'!O201","v":0},{"$f":"'✏PI budget'!P201","v":0},{"$f":"'✏PI budget'!Q201","v":0},{"$f":"'✏PI budget'!R201","v":0},{"$f":"'✏PI budget'!S201","v":0},{"$f":"'✏PI budget'!T201","v":0},{"$f":"'✏PI budget'!U201","v":0},{"$f":"'✏PI budget'!V201","v":0},{"$f":"'✏PI budget'!W201","v":0},{"$f":"'✏PI budget'!X201","v":0},{"$f":"'✏PI budget'!Y201","v":0},{"$f":"'✏PI budget'!Z201","v":0},{"$f":"'✏PI budget'!AA201","v":0},{"$f":"'✏PI budget'!AB201","v":0},{"$f":"'✏PI budget'!AC201","v":0},{"$f":"'✏PI budget'!AD201","v":0},{"$f":"'✏PI budget'!AE201","v":0},{"$f":"'✏PI budget'!AF201","v":0},{"$f":"'✏PI budget'!AG201","v":0},{"$f":"'✏PI budget'!AH201","v":0},{"$f":"'✏PI budget'!AI201","v":0},{"$f":"'✏PI budget'!AJ201","v":0},{"$f":"'✏PI budget'!AK201","v":0},{"$f":"'✏PI budget'!AL201","v":0},{"$f":"'✏PI budget'!AM201","v":0},{"$f":"'✏PI budget'!AN201","v":0},{"$f":"'✏PI budget'!AO201","v":0},{"$f":"'✏PI budget'!AP201","v":0},{"$f":"'✏PI budget'!AQ201","v":0},{"$f":"'✏PI budget'!AR201","v":0},{"$f":"'✏PI budget'!AS201","v":0},{"$f":"'✏PI budget'!AT201","v":0},{"$f":"'✏PI budget'!AU201","v":0},"PI Organisation",0]
[null,null,null,null,"Total co-financing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q199:Q201)","v":0},null,null,{"$f":"SUM(T199:T201)","v":0},null,null,{"$f":"SUM(W199:W201)","v":0},null,null,{"$f":"SUM(Z199:Z201)","v":0},null,null,{"$f":"SUM(AC199:AC201)","v":0},null,null,{"$f":"SUM(AF199:AF201)","v":0},null,null,{"$f":"SUM(AI199:AI201)","v":0},null,null,{"$f":"SUM(AL199:AL201)","v":0},null,null,{"$f":"SUM(AO199:AO201)","v":0},null,null,{"$f":"SUM(AR199:AR201)","v":0},null,null,{"$f":"SUM(AU199:AU201)","v":0},null,{"$f":"'✏PI budget'!B202","v":0},{"$f":"'✏PI budget'!C202","v":0},{"$f":"'✏PI budget'!D202","v":0},{"$f":"'✏PI budget'!E202","v":"Total co-financing"},{"$f":"'✏PI budget'!F202","v":0},{"$f":"'✏PI budget'!G202","v":0},{"$f":"'✏PI budget'!H202","v":0},{"$f":"'✏PI budget'!I202","v":0},{"$f":"'✏PI budget'!J202","v":0},{"$f":"'✏PI budget'!K202","v":0},{"$f":"'✏PI budget'!L202","v":0},{"$f":"'✏PI budget'!M202","v":0},{"$f":"'✏PI budget'!N202","v":0},{"$f":"'✏PI budget'!O202","v":0},{"$f":"'✏PI budget'!P202","v":0},{"$f":"'✏PI budget'!Q202","v":0},{"$f":"'✏PI budget'!R202","v":0},{"$f":"'✏PI budget'!S202","v":0},{"$f":"'✏PI budget'!T202","v":0},{"$f":"'✏PI budget'!U202","v":0},{"$f":"'✏PI budget'!V202","v":0},{"$f":"'✏PI budget'!W202","v":0},{"$f":"'✏PI budget'!X202","v":0},{"$f":"'✏PI budget'!Y202","v":0},{"$f":"'✏PI budget'!Z202","v":0},{"$f":"'✏PI budget'!AA202","v":0},{"$f":"'✏PI budget'!AB202","v":0},{"$f":"'✏PI budget'!AC202","v":0},{"$f":"'✏PI budget'!AD202","v":0},{"$f":"'✏PI budget'!AE202","v":0},{"$f":"'✏PI budget'!AF202","v":0},{"$f":"'✏PI budget'!AG202","v":0},{"$f":"'✏PI budget'!AH202","v":0},{"$f":"'✏PI budget'!AI202","v":0},{"$f":"'✏PI budget'!AJ202","v":0},{"$f":"'✏PI budget'!AK202","v":0},{"$f":"'✏PI budget'!AL202","v":0},{"$f":"'✏PI budget'!AM202","v":0},{"$f":"'✏PI budget'!AN202","v":0},{"$f":"'✏PI budget'!AO202","v":0},{"$f":"'✏PI budget'!AP202","v":0},{"$f":"'✏PI budget'!AQ202","v":0},{"$f":"'✏PI budget'!AR202","v":0},{"$f":"'✏PI budget'!AS202","v":0},{"$f":"'✏PI budget'!AT202","v":0},{"$f":"'✏PI budget'!AU202","v":0},"PI Organisation",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏PI budget'!B203","v":0},{"$f":"'✏PI budget'!C203","v":0},{"$f":"'✏PI budget'!D203","v":0},{"$f":"'✏PI budget'!E203","v":0},{"$f":"'✏PI budget'!F203","v":0},{"$f":"'✏PI budget'!G203","v":0},{"$f":"'✏PI budget'!H203","v":0},{"$f":"'✏PI budget'!I203","v":0},{"$f":"'✏PI budget'!J203","v":0},{"$f":"'✏PI budget'!K203","v":0},{"$f":"'✏PI budget'!L203","v":0},{"$f":"'✏PI budget'!M203","v":0},{"$f":"'✏PI budget'!N203","v":0},{"$f":"'✏PI budget'!O203","v":0},{"$f":"'✏PI budget'!P203","v":0},{"$f":"'✏PI budget'!Q203","v":0},{"$f":"'✏PI budget'!R203","v":0},{"$f":"'✏PI budget'!S203","v":0},{"$f":"'✏PI budget'!T203","v":0},{"$f":"'✏PI budget'!U203","v":0},{"$f":"'✏PI budget'!V203","v":0},{"$f":"'✏PI budget'!W203","v":0},{"$f":"'✏PI budget'!X203","v":0},{"$f":"'✏PI budget'!Y203","v":0},{"$f":"'✏PI budget'!Z203","v":0},{"$f":"'✏PI budget'!AA203","v":0},{"$f":"'✏PI budget'!AB203","v":0},{"$f":"'✏PI budget'!AC203","v":0},{"$f":"'✏PI budget'!AD203","v":0},{"$f":"'✏PI budget'!AE203","v":0},{"$f":"'✏PI budget'!AF203","v":0},{"$f":"'✏PI budget'!AG203","v":0},{"$f":"'✏PI budget'!AH203","v":0},{"$f":"'✏PI budget'!AI203","v":0},{"$f":"'✏PI budget'!AJ203","v":0},{"$f":"'✏PI budget'!AK203","v":0},{"$f":"'✏PI budget'!AL203","v":0},{"$f":"'✏PI budget'!AM203","v":0},{"$f":"'✏PI budget'!AN203","v":0},{"$f":"'✏PI budget'!AO203","v":0},{"$f":"'✏PI budget'!AP203","v":0},{"$f":"'✏PI budget'!AQ203","v":0},{"$f":"'✏PI budget'!AR203","v":0},{"$f":"'✏PI budget'!AS203","v":0},{"$f":"'✏PI budget'!AT203","v":0},{"$f":"'✏PI budget'!AU203","v":0},"PI Organisation",0]
[null,"Other sources",null,null,"Applied for from other sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏PI budget'!B204","v":"Other sources"},{"$f":"'✏PI budget'!C204","v":0},{"$f":"'✏PI budget'!D204","v":0},{"$f":"'✏PI budget'!E204","v":"Applied for from other sources"},{"$f":"'✏PI budget'!F204","v":0},{"$f":"'✏PI budget'!G204","v":0},{"$f":"'✏PI budget'!H204","v":0},{"$f":"'✏PI budget'!I204","v":0},{"$f":"'✏PI budget'!J204","v":0},{"$f":"'✏PI budget'!K204","v":0},{"$f":"'✏PI budget'!L204","v":0},{"$f":"'✏PI budget'!M204","v":0},{"$f":"'✏PI budget'!N204","v":0},{"$f":"'✏PI budget'!O204","v":0},{"$f":"'✏PI budget'!P204","v":0},{"$f":"'✏PI budget'!Q204","v":0},{"$f":"'✏PI budget'!R204","v":0},{"$f":"'✏PI budget'!S204","v":0},{"$f":"'✏PI budget'!T204","v":0},{"$f":"'✏PI budget'!U204","v":0},{"$f":"'✏PI budget'!V204","v":0},{"$f":"'✏PI budget'!W204","v":0},{"$f":"'✏PI budget'!X204","v":0},{"$f":"'✏PI budget'!Y204","v":0},{"$f":"'✏PI budget'!Z204","v":0},{"$f":"'✏PI budget'!AA204","v":0},{"$f":"'✏PI budget'!AB204","v":0},{"$f":"'✏PI budget'!AC204","v":0},{"$f":"'✏PI budget'!AD204","v":0},{"$f":"'✏PI budget'!AE204","v":0},{"$f":"'✏PI budget'!AF204","v":0},{"$f":"'✏PI budget'!AG204","v":0},{"$f":"'✏PI budget'!AH204","v":0},{"$f":"'✏PI budget'!AI204","v":0},{"$f":"'✏PI budget'!AJ204","v":0},{"$f":"'✏PI budget'!AK204","v":0},{"$f":"'✏PI budget'!AL204","v":0},{"$f":"'✏PI budget'!AM204","v":0},{"$f":"'✏PI budget'!AN204","v":0},{"$f":"'✏PI budget'!AO204","v":0},{"$f":"'✏PI budget'!AP204","v":0},{"$f":"'✏PI budget'!AQ204","v":0},{"$f":"'✏PI budget'!AR204","v":0},{"$f":"'✏PI budget'!AS204","v":0},{"$f":"'✏PI budget'!AT204","v":0},{"$f":"'✏PI budget'!AU204","v":0},"PI Organisation",0]
[null,{"$f":"$B$204","v":"Other sources"},{"$f":"F205","v":"  VIP Other sources"},null,null,"  VIP Other sources",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q78:Q80)","v":0},null,null,{"$f":"SUM(T78:T80)","v":0},null,null,{"$f":"SUM(W78:W80)","v":0},null,null,{"$f":"SUM(Z78:Z80)","v":0},null,null,{"$f":"SUM(AC78:AC80)","v":0},null,null,{"$f":"SUM(AF78:AF80)","v":0},null,null,{"$f":"SUM(AI78:AI80)","v":0},null,null,{"$f":"SUM(AL78:AL80)","v":0},null,null,{"$f":"SUM(AO78:AO80)","v":0},null,null,{"$f":"SUM(AR78:AR80)","v":0},null,null,{"$f":"SUM(Q205:AR205)","v":0},null,{"$f":"'✏PI budget'!B205","v":"Other sources"},{"$f":"'✏PI budget'!C205","v":"  VIP Other sources"},{"$f":"'✏PI budget'!D205","v":0},{"$f":"'✏PI budget'!E205","v":0},{"$f":"'✏PI budget'!F205","v":"  VIP Other sources"},{"$f":"'✏PI budget'!G205","v":0},{"$f":"'✏PI budget'!H205","v":0},{"$f":"'✏PI budget'!I205","v":0},{"$f":"'✏PI budget'!J205","v":0},{"$f":"'✏PI budget'!K205","v":0},{"$f":"'✏PI budget'!L205","v":0},{"$f":"'✏PI budget'!M205","v":0},{"$f":"'✏PI budget'!N205","v":0},{"$f":"'✏PI budget'!O205","v":0},{"$f":"'✏PI budget'!P205","v":0},{"$f":"'✏PI budget'!Q205","v":0},{"$f":"'✏PI budget'!R205","v":0},{"$f":"'✏PI budget'!S205","v":0},{"$f":"'✏PI budget'!T205","v":0},{"$f":"'✏PI budget'!U205","v":0},{"$f":"'✏PI budget'!V205","v":0},{"$f":"'✏PI budget'!W205","v":0},{"$f":"'✏PI budget'!X205","v":0},{"$f":"'✏PI budget'!Y205","v":0},{"$f":"'✏PI budget'!Z205","v":0},{"$f":"'✏PI budget'!AA205","v":0},{"$f":"'✏PI budget'!AB205","v":0},{"$f":"'✏PI budget'!AC205","v":0},{"$f":"'✏PI budget'!AD205","v":0},{"$f":"'✏PI budget'!AE205","v":0},{"$f":"'✏PI budget'!AF205","v":0},{"$f":"'✏PI budget'!AG205","v":0},{"$f":"'✏PI budget'!AH205","v":0},{"$f":"'✏PI budget'!AI205","v":0},{"$f":"'✏PI budget'!AJ205","v":0},{"$f":"'✏PI budget'!AK205","v":0},{"$f":"'✏PI budget'!AL205","v":0},{"$f":"'✏PI budget'!AM205","v":0},{"$f":"'✏PI budget'!AN205","v":0},{"$f":"'✏PI budget'!AO205","v":0},{"$f":"'✏PI budget'!AP205","v":0},{"$f":"'✏PI budget'!AQ205","v":0},{"$f":"'✏PI budget'!AR205","v":0},{"$f":"'✏PI budget'!AS205","v":0},{"$f":"'✏PI budget'!AT205","v":0},{"$f":"'✏PI budget'!AU205","v":0},"PI Organisation",0]
[null,"Other sources",{"$f":"F206","v":"  TAP Other sources"},null,null,"  TAP Other sources",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q120:Q122)","v":0},null,null,{"$f":"SUM(T120:T122)","v":0},null,null,{"$f":"SUM(W120:W122)","v":0},null,null,{"$f":"SUM(Z120:Z122)","v":0},null,null,{"$f":"SUM(AC120:AC122)","v":0},null,null,{"$f":"SUM(AF120:AF122)","v":0},null,null,{"$f":"SUM(AI120:AI122)","v":0},null,null,{"$f":"SUM(AL120:AL122)","v":0},null,null,{"$f":"SUM(AO120:AO122)","v":0},null,null,{"$f":"SUM(AR120:AR122)","v":0},null,null,{"$f":"SUM(Q206:AR206)","v":0},null,{"$f":"'✏PI budget'!B206","v":"Other sources"},{"$f":"'✏PI budget'!C206","v":"  TAP Other sources"},{"$f":"'✏PI budget'!D206","v":0},{"$f":"'✏PI budget'!E206","v":0},{"$f":"'✏PI budget'!F206","v":"  TAP Other sources"},{"$f":"'✏PI budget'!G206","v":0},{"$f":"'✏PI budget'!H206","v":0},{"$f":"'✏PI budget'!I206","v":0},{"$f":"'✏PI budget'!J206","v":0},{"$f":"'✏PI budget'!K206","v":0},{"$f":"'✏PI budget'!L206","v":0},{"$f":"'✏PI budget'!M206","v":0},{"$f":"'✏PI budget'!N206","v":0},{"$f":"'✏PI budget'!O206","v":0},{"$f":"'✏PI budget'!P206","v":0},{"$f":"'✏PI budget'!Q206","v":0},{"$f":"'✏PI budget'!R206","v":0},{"$f":"'✏PI budget'!S206","v":0},{"$f":"'✏PI budget'!T206","v":0},{"$f":"'✏PI budget'!U206","v":0},{"$f":"'✏PI budget'!V206","v":0},{"$f":"'✏PI budget'!W206","v":0},{"$f":"'✏PI budget'!X206","v":0},{"$f":"'✏PI budget'!Y206","v":0},{"$f":"'✏PI budget'!Z206","v":0},{"$f":"'✏PI budget'!AA206","v":0},{"$f":"'✏PI budget'!AB206","v":0},{"$f":"'✏PI budget'!AC206","v":0},{"$f":"'✏PI budget'!AD206","v":0},{"$f":"'✏PI budget'!AE206","v":0},{"$f":"'✏PI budget'!AF206","v":0},{"$f":"'✏PI budget'!AG206","v":0},{"$f":"'✏PI budget'!AH206","v":0},{"$f":"'✏PI budget'!AI206","v":0},{"$f":"'✏PI budget'!AJ206","v":0},{"$f":"'✏PI budget'!AK206","v":0},{"$f":"'✏PI budget'!AL206","v":0},{"$f":"'✏PI budget'!AM206","v":0},{"$f":"'✏PI budget'!AN206","v":0},{"$f":"'✏PI budget'!AO206","v":0},{"$f":"'✏PI budget'!AP206","v":0},{"$f":"'✏PI budget'!AQ206","v":0},{"$f":"'✏PI budget'!AR206","v":0},{"$f":"'✏PI budget'!AS206","v":0},{"$f":"'✏PI budget'!AT206","v":0},{"$f":"'✏PI budget'!AU206","v":0},"PI Organisation",0]
[null,"Other sources",{"$f":"F207","v":"  Project costs Other sources"},null,null,"  Project costs Other sources",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q168:Q187)","v":0},null,null,{"$f":"SUM(T168:T187)","v":0},null,null,{"$f":"SUM(W168:W187)","v":0},null,null,{"$f":"SUM(Z168:Z187)","v":0},null,null,{"$f":"SUM(AC168:AC187)","v":0},null,null,{"$f":"SUM(AF168:AF187)","v":0},null,null,{"$f":"SUM(AI168:AI187)","v":0},null,null,{"$f":"SUM(AL168:AL187)","v":0},null,null,{"$f":"SUM(AO168:AO187)","v":0},null,null,{"$f":"SUM(AR168:AR187)","v":0},null,null,{"$f":"SUM(Q207:AR207)","v":0},null,{"$f":"'✏PI budget'!B207","v":"Other sources"},{"$f":"'✏PI budget'!C207","v":"  Project costs Other sources"},{"$f":"'✏PI budget'!D207","v":0},{"$f":"'✏PI budget'!E207","v":0},{"$f":"'✏PI budget'!F207","v":"  Project costs Other sources"},{"$f":"'✏PI budget'!G207","v":0},{"$f":"'✏PI budget'!H207","v":0},{"$f":"'✏PI budget'!I207","v":0},{"$f":"'✏PI budget'!J207","v":0},{"$f":"'✏PI budget'!K207","v":0},{"$f":"'✏PI budget'!L207","v":0},{"$f":"'✏PI budget'!M207","v":0},{"$f":"'✏PI budget'!N207","v":0},{"$f":"'✏PI budget'!O207","v":0},{"$f":"'✏PI budget'!P207","v":0},{"$f":"'✏PI budget'!Q207","v":0},{"$f":"'✏PI budget'!R207","v":0},{"$f":"'✏PI budget'!S207","v":0},{"$f":"'✏PI budget'!T207","v":0},{"$f":"'✏PI budget'!U207","v":0},{"$f":"'✏PI budget'!V207","v":0},{"$f":"'✏PI budget'!W207","v":0},{"$f":"'✏PI budget'!X207","v":0},{"$f":"'✏PI budget'!Y207","v":0},{"$f":"'✏PI budget'!Z207","v":0},{"$f":"'✏PI budget'!AA207","v":0},{"$f":"'✏PI budget'!AB207","v":0},{"$f":"'✏PI budget'!AC207","v":0},{"$f":"'✏PI budget'!AD207","v":0},{"$f":"'✏PI budget'!AE207","v":0},{"$f":"'✏PI budget'!AF207","v":0},{"$f":"'✏PI budget'!AG207","v":0},{"$f":"'✏PI budget'!AH207","v":0},{"$f":"'✏PI budget'!AI207","v":0},{"$f":"'✏PI budget'!AJ207","v":0},{"$f":"'✏PI budget'!AK207","v":0},{"$f":"'✏PI budget'!AL207","v":0},{"$f":"'✏PI budget'!AM207","v":0},{"$f":"'✏PI budget'!AN207","v":0},{"$f":"'✏PI budget'!AO207","v":0},{"$f":"'✏PI budget'!AP207","v":0},{"$f":"'✏PI budget'!AQ207","v":0},{"$f":"'✏PI budget'!AR207","v":0},{"$f":"'✏PI budget'!AS207","v":0},{"$f":"'✏PI budget'!AT207","v":0},{"$f":"'✏PI budget'!AU207","v":0},"PI Organisation",0]
[null,null,null,null,"Total applied for from other sources",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q205:Q207)","v":0},null,null,{"$f":"SUM(T205:T207)","v":0},null,null,{"$f":"SUM(W205:W207)","v":0},null,null,{"$f":"SUM(Z205:Z207)","v":0},null,null,{"$f":"SUM(AC205:AC207)","v":0},null,null,{"$f":"SUM(AF205:AF207)","v":0},null,null,{"$f":"SUM(AI205:AI207)","v":0},null,null,{"$f":"SUM(AL205:AL207)","v":0},null,null,{"$f":"SUM(AO205:AO207)","v":0},null,null,{"$f":"SUM(AR205:AR207)","v":0},null,null,{"$f":"SUM(AU205:AU207)","v":0},null,{"$f":"'✏PI budget'!B208","v":0},{"$f":"'✏PI budget'!C208","v":0},{"$f":"'✏PI budget'!D208","v":0},{"$f":"'✏PI budget'!E208","v":"Total applied for from other sources"},{"$f":"'✏PI budget'!F208","v":0},{"$f":"'✏PI budget'!G208","v":0},{"$f":"'✏PI budget'!H208","v":0},{"$f":"'✏PI budget'!I208","v":0},{"$f":"'✏PI budget'!J208","v":0},{"$f":"'✏PI budget'!K208","v":0},{"$f":"'✏PI budget'!L208","v":0},{"$f":"'✏PI budget'!M208","v":0},{"$f":"'✏PI budget'!N208","v":0},{"$f":"'✏PI budget'!O208","v":0},{"$f":"'✏PI budget'!P208","v":0},{"$f":"'✏PI budget'!Q208","v":0},{"$f":"'✏PI budget'!R208","v":0},{"$f":"'✏PI budget'!S208","v":0},{"$f":"'✏PI budget'!T208","v":0},{"$f":"'✏PI budget'!U208","v":0},{"$f":"'✏PI budget'!V208","v":0},{"$f":"'✏PI budget'!W208","v":0},{"$f":"'✏PI budget'!X208","v":0},{"$f":"'✏PI budget'!Y208","v":0},{"$f":"'✏PI budget'!Z208","v":0},{"$f":"'✏PI budget'!AA208","v":0},{"$f":"'✏PI budget'!AB208","v":0},{"$f":"'✏PI budget'!AC208","v":0},{"$f":"'✏PI budget'!AD208","v":0},{"$f":"'✏PI budget'!AE208","v":0},{"$f":"'✏PI budget'!AF208","v":0},{"$f":"'✏PI budget'!AG208","v":0},{"$f":"'✏PI budget'!AH208","v":0},{"$f":"'✏PI budget'!AI208","v":0},{"$f":"'✏PI budget'!AJ208","v":0},{"$f":"'✏PI budget'!AK208","v":0},{"$f":"'✏PI budget'!AL208","v":0},{"$f":"'✏PI budget'!AM208","v":0},{"$f":"'✏PI budget'!AN208","v":0},{"$f":"'✏PI budget'!AO208","v":0},{"$f":"'✏PI budget'!AP208","v":0},{"$f":"'✏PI budget'!AQ208","v":0},{"$f":"'✏PI budget'!AR208","v":0},{"$f":"'✏PI budget'!AS208","v":0},{"$f":"'✏PI budget'!AT208","v":0},{"$f":"'✏PI budget'!AU208","v":0},"PI Organisation",0]

{"sheet":"✏You can copy and rename me","index":6,"n_rows":208,"n_cols":96,"rows_kept":208,"cut":false,"hidden":false,"merged":[[24,5,24,7],[25,5,25,7],[26,5,26,7],[27,5,27,7],[28,5,28,7],[29,5,29,7],[5,14,8,16],[19,5,19,7],[20,5,20,7],[21,5,21,7],[22,5,22,7],[23,5,23,7],[36,5,36,7],[37,5,37,7],[38,5,38,7],[39,5,39,7],[40,5,40,7],[41,5,41,7],[30,5,30,7],[31,5,31,7],[32,5,32,7],[33,5,33,7],[34,5,34,7],[35,5,35,7],[48,5,48,7],[49,5,49,7],[50,5,50,7],[51,5,51,7],[52,5,52,7],[54,5,54,7],[42,5,42,7],[43,5,43,7],[44,5,44,7],[45,5,45,7],[46,5,46,7],[47,5,47,7],[71,5,71,7],[72,5,72,7],[73,5,73,7],[74,5,74,7],[76,5,76,7],[77,5,77,7],[55,5,55,7],[56,5,56,7],[57,5,57,7],[58,5,58,7],[59,5,59,7],[60,5,60,7],[86,5,86,7],[87,5,87,7],[88,5,88,7],[89,5,89,7],[90,5,90,7],[91,5,91,7],[78,5,78,7],[79,5,79,7],[82,5,82,7],[83,5,83,7],[84,5,84,7],[85,5,85,7],[98,5,98,7],[99,5,99,7],[100,5,100,7],[102,5,102,7],[103,5,103,7],[104,5,104,7],[92,5,92,7],[93,5,93,7],[94,5,94,7],[95,5,95,7],[96,5,96,7],[97,5,97,7],[111,5,111,7],[112,5,112,7],[113,5,113,7],[114,5,114,7],[115,5,115,7],[116,5,116,7],[105,5,105,7],[106,5,106,7],[107,5,107,7],[108,5,108,7],[109,5,109,7],[110,5,110,7],[127,5,127,7],[127,8,127,12],[128,5,128,7],[128,8,128,12],[129,5,129,7],[129,8,129,12],[118,5,118,7],[119,5,119,7],[120,5,120,7],[121,5,121,7],[126,5,126,7],[126,8,126,12],[133,5,133,7],[133,8,133,12],[134,5,134,7],[134,8,134,12],[135,5,135,7],[135,8,135,12],[130,5,130,7],[130,8,130,12],[131,5,131,7],[131,8,131,12],[132,5,132,7],[132,8,132,12],[139,5,139,7],[139,8,139,12],[140,5,140,7],[140,8,140,12],[141,5,141,7],[141,8,141,12],[136,5,136,7],[136,8,136,12],[137,5,137,7],[137,8,137,12],[138,5,138,7],[138,8,138,12],[145,5,145,7],[145,8,145,12],[146,5,146,7],[146,8,146,12],[148,5,148,7],[149,5,149,7],[149,8,149,12],[142,5,142,7],[142,8,142,12],[143,5,143,7],[143,8,143,12],[144,5,144,7],[144,8,144,12],[153,5,153,7],[153,8,153,12],[154,5,154,7],[154,8,154,12],[155,5,155,7],[155,8,155,12],[150,5,150,7],[150,8,150,12],[151,5,151,7],[151,8,151,12],[152,5,152,7],[152,8,152,12],[159,5,159,7],[159,8,159,12],[160,5,160,7],[160,8,160,12],[161,5,161,7],[161,8,161,12],[156,5,156,7],[156,8,156,12],[157,5,157,7],[157,8,157,12],[158,5,158,7],[158,8,158,12],[166,5,166,7],[167,5,167,7],[167,8,167,12],[168,5,168,7],[168,8,168,12],[169,5,169,7],[169,8,169,12],[162,5,162,7],[162,8,162,12],[163,5,163,7],[163,8,163,12],[164,5,164,7],[164,8,164,12],[173,5,173,7],[173,8,173,12],[174,5,174,7],[174,8,174,12],[175,5,175,7],[175,8,175,12],[170,5,170,7],[170,8,170,12],[171,5,171,7],[171,8,171,12],[172,5,172,7],[172,8,172,12],[179,5,179,7],[179,8,179,12],[180,5,180,7],[180,8,180,12],[181,5,181,7],[181,8,181,12],[176,5,176,7],[176,8,176,12],[177,5,177,7],[177,8,177,12],[178,5,178,7],[178,8,178,12],[185,8,185,12],[186,5,186,7],[186,8,186,12],[193,5,193,7],[194,5,194,7],[182,5,182,7],[182,8,182,12],[183,5,183,7],[183,8,183,12],[184,5,184,7],[184,8,184,12],[205,5,205,7],[206,5,206,7],[197,4,197,7],[198,5,198,7],[199,5,199,7],[200,5,200,7],[203,4,203,7],[204,5,204,7],[185,5,185,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Dates Project years",null,{"$f":"startDate","v":"00:00:00"},null,{"$f":"IF(O1<endDate,MIN(EDATE(O1,12)-1,endDate),\"\")","v":""},{"$f":"IF(Q1<endDate,Q1+1,\"\")","v":""},null,{"$f":"IF(R1<endDate,MIN(EDATE(R1,12)-1,endDate),\"\")","v":""},{"$f":"IF(T1<endDate,T1+1,\"\")","v":""},null,{"$f":"IF(U1<endDate,MIN(EDATE(U1,12)-1,endDate),\"\")","v":""},{"$f":"IF(W1<endDate,W1+1,\"\")","v":""},null,{"$f":"IF(X1<endDate,MIN(EDATE(X1,12)-1,endDate),\"\")","v":""},{"$f":"IF(Z1<endDate,Z1+1,\"\")","v":""},null,{"$f":"IF(AA1<endDate,MIN(EDATE(AA1,12)-1,endDate),\"\")","v":""},{"$f":"IF(AC1<endDate,AC1+1,\"\")","v":""},null,{"$f":"IF(AD1<endDate,MIN(EDATE(AD1,12)-1,endDate),\"\")","v":""},{"$f":"IF(AF1<endDate,AF1+1,\"\")","v":""},null,{"$f":"IF(AG1<endDate,MIN(EDATE(AG1,12)-1,endDate),\"\")","v":""},{"$f":"IF(AI1<endDate,AI1+1,\"\")","v":""},null,{"$f":"IF(AJ1<endDate,MIN(EDATE(AJ1,12)-1,endDate),\"\")","v":""},{"$f":"IF(AL1<endDate,AL1+1,\"\")","v":""},null,{"$f":"IF(AM1<endDate,MIN(EDATE(AM1,12)-1,endDate),\"\")","v":""},{"$f":"IF(AO1<endDate,AO1+1,\"\")","v":""},null,{"$f":"IF(AP1<endDate,MIN(EDATE(AP1,12)-1,endDate),\"\")","v":""}]
[null,null,null,null,"Project supplement (faculty dependent)",null,{"$f":"_xlfn.XLOOKUP(Faculty,'🔒 Lister'!C:C,'🔒 Lister'!E:E)","v":0},null,null,null,null,null,"Dates Calendar years",null,{"$f":"startDate","v":"00:00:00"},null,{"$f":"IF(O2<endDate,MIN(endDate,DATE(YEAR(O2),12,31)),\"\")","v":""},{"$f":"IF(Q2<endDate,Q2+1,\"\")","v":""},null,{"$f":"IF(R2<endDate,MIN(endDate,DATE(YEAR(R2),12,31)),\"\")","v":""},{"$f":"IF(T2<endDate,T2+1,\"\")","v":""},null,{"$f":"IF(U2<endDate,MIN(endDate,DATE(YEAR(U2),12,31)),\"\")","v":""},{"$f":"IF(W2<endDate,W2+1,\"\")","v":""},null,{"$f":"IF(X2<endDate,MIN(endDate,DATE(YEAR(X2),12,31)),\"\")","v":""},{"$f":"IF(Z2<endDate,Z2+1,\"\")","v":""},null,{"$f":"IF(AA2<endDate,MIN(endDate,DATE(YEAR(AA2),12,31)),\"\")","v":""},{"$f":"IF(AC2<endDate,AC2+1,\"\")","v":""},null,{"$f":"IF(AD2<endDate,MIN(endDate,DATE(YEAR(AD2),12,31)),\"\")","v":""},{"$f":"IF(AF2<endDate,AF2+1,\"\")","v":""},null,{"$f":"IF(AG2<endDate,MIN(endDate,DATE(YEAR(AG2),12,31)),\"\")","v":""},{"$f":"IF(AI2<endDate,AI2+1,\"\")","v":""},null,{"$f":"IF(AJ2<endDate,MIN(endDate,DATE(YEAR(AJ2),12,31)),\"\")","v":""},{"$f":"IF(AL2<endDate,AL2+1,\"\")","v":""},null,{"$f":"IF(AM2<endDate,MIN(endDate,DATE(YEAR(AM2),12,31)),\"\")","v":""},{"$f":"IF(AO2<endDate,AO2+1,\"\")","v":""},null,{"$f":"IF(AP2<endDate,MIN(endDate,DATE(YEAR(AP2),12,31)),\"\")","v":""}]
[null,null,null,null,"Tuition fee (faculty dependent)",null,{"$f":"IF(Foundation=\"Lundbeck\",80000,_xlfn.XLOOKUP(Faculty,'🔒 Lister'!C:C,'🔒 Lister'!F:F))","v":0},null,null,null,null,null,"Year no.",null,null,null,{"$f":"YEAR(Q2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(T2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(W2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(Z2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(AC2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(AF2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(AI2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(AL2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(AO2)-Niveau_PL","v":{"$error":"#VALUE!"}},null,null,{"$f":"YEAR(AR2)-Niveau_PL","v":{"$error":"#VALUE!"}}]
[null,null,null,null,"INPUT",null,null,null,null,"Kolonner skjules som undgangspunkt",null,"Version:",{"$f":"Niveau_PL&\"-2\"","v":"2026-2"},null,"Check if you have the latest version on the Health Research Support website",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SKJUL kolonner"]
[null,null,null,null,"Name of organisation",null,"Partner organisation 1",{"$error":"#VALUE!"},{"$f":"IF(G5=\"\",\"Required: Complete Cell [\"&ADDRESS(ROW(G5),COLUMN(G5),4)&\"] before entering budget data.\",\"\")","v":""}]
[null,null,null,null,"Institution",null,null,{"$error":"#VALUE!"},"Required: Complete Cell [G6] before entering budget data.",null,null,null,null,null,"GO TO GUIDE"]
[null,null,null,null,"Faculty",null,null,null,"Required: Complete Cell [G7] before entering budget data."]
[null,null,null,null,"Project start date",null,{"$f":"+'✏PI budget'!startDate","v":"00:00:00"},null,""]
[null,null,null,null,"Project end date",null,{"$f":"+'✏PI budget'!endDate","v":"00:00:00"},null,""]
[null,null,null,null,"Project or calendar years?",null,{"$f":"+'✏PI budget'!DateFormat","v":"Calendar years"},{"$error":"#VALUE!"},""]
[null,null,null,null,"Salary yearly extrapolation",null,2.5000000000000001E-2,{"$error":"#VALUE!"},""]
[null,null,null,null,"Foundation (choose from drop-down)",null,{"$f":"+IF('✏PI budget'!Foundation=0,\"\",'✏PI budget'!Foundation)","v":""},{"$error":"#VALUE!"},"Required: Complete Cell [G12] before entering budget data."]
[null,null,null,null,{"$f":"IF(Foundation=\"Other\",\"Specify name of \"\"Other\"\"\",\"\")","v":""},null,{"$f":"+IF('✏PI budget'!G13=0,\"\",'✏PI budget'!Foundation)","v":""},{"$error":"#VALUE!"}]
[null,null,null,null,"Overhead/indirect costs percentage",null,0,{"$error":"#VALUE!"},{"$f":"IF(G14=\"\",\"Required: Complete Cell [\"&ADDRESS(ROW(G14),COLUMN(G14),4)&\"] before entering budget data.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kolonne1","Kolonne2","Kolonne3","Kolonne4","Kolonne5","Kolonne6","Kolonne7","Kolonne8","Kolonne9","Kolonne10","Kolonne11","Kolonne12","Kolonne13","Kolonne14","Kolonne15","Kolonne16","Kolonne17","Kolonne18","Kolonne19","Kolonne20","Kolonne21","Kolonne22","Kolonne23","Kolonne24","Kolonne25","Kolonne26","Kolonne27","Kolonne28","Kolonne29","Kolonne30","Kolonne31","Kolonne32","Kolonne33","Kolonne34","Kolonne35","Kolonne36","Kolonne37","Kolonne38","Kolonne39","Kolonne40","Kolonne41","Kolonne42","Kolonne43","Kolonne44","Kolonne45","Kolonne46","Kolonne47","Kolonne48"]
[null,"Niveau 1","Niveau 2","Niveau 3",null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,"Year 2",null,null,"Year 3",null,null,"Year 4",null,null,"Year 5",null,null,"Year 6",null,null,"Year 7",null,null,"Year 8",null,null,"Year 9",null,null,"Year 10",null,null,"TOTAL",null,null,null,{"$f":"'✏You can copy and rename me'!B16","v":"Niveau 1"},{"$f":"'✏You can copy and rename me'!C16","v":"Niveau 2"},{"$f":"'✏You can copy and rename me'!D16","v":"Niveau 3"},{"$f":"'✏You can copy and rename me'!E16","v":0},"Category",{"$f":"'✏You can copy and rename me'!G16","v":0},{"$f":"'✏You can copy and rename me'!H16","v":0},"Notes",{"$f":"'✏You can copy and rename me'!J16","v":0},{"$f":"'✏You can copy and rename me'!K16","v":0},{"$f":"'✏You can copy and rename me'!L16","v":0},{"$f":"'✏You can copy and rename me'!M16","v":0},{"$f":"'✏You can copy and rename me'!N16","v":0},{"$f":"'✏You can copy and rename me'!O16","v":"Year 1"},{"$f":"'✏You can copy and rename me'!P16","v":0},{"$f":"BJ16","v":"Year 1"},{"$f":"'✏You can copy and rename me'!R16","v":"Year 2"},{"$f":"'✏You can copy and rename me'!S16","v":0},{"$f":"BM16","v":"Year 2"},{"$f":"'✏You can copy and rename me'!U16","v":"Year 3"},{"$f":"'✏You can copy and rename me'!V16","v":0},{"$f":"BP16","v":"Year 3"},{"$f":"'✏You can copy and rename me'!X16","v":"Year 4"},{"$f":"'✏You can copy and rename me'!Y16","v":0},{"$f":"BS16","v":"Year 4"},{"$f":"'✏You can copy and rename me'!AA16","v":"Year 5"},{"$f":"'✏You can copy and rename me'!AB16","v":0},{"$f":"BV16","v":"Year 5"},{"$f":"'✏You can copy and rename me'!AD16","v":"Year 6"},{"$f":"'✏You can copy and rename me'!AE16","v":0},{"$f":"BY16","v":"Year 6"},{"$f":"'✏You can copy and rename me'!AG16","v":"Year 7"},{"$f":"'✏You can copy and rename me'!AH16","v":0},{"$f":"CB16","v":"Year 7"},{"$f":"'✏You can copy and rename me'!AJ16","v":"Year 8"},{"$f":"'✏You can copy and rename me'!AK16","v":0},{"$f":"CE16","v":"Year 8"},{"$f":"'✏You can copy and rename me'!AM16","v":"Year 9"},{"$f":"'✏You can copy and rename me'!AN16","v":0},{"$f":"CH16","v":"Year 9"},{"$f":"'✏You can copy and rename me'!AP16","v":"Year 10"},{"$f":"'✏You can copy and rename me'!AQ16","v":0},{"$f":"CK16","v":"Year 10"},{"$f":"'✏You can copy and rename me'!AS16","v":"TOTAL"},{"$f":"'✏You can copy and rename me'!AT16","v":0},{"$f":"CN16","v":"TOTAL"},{"$f":"E5","v":"Name of organisation"},{"$f":"E6","v":"Institution"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End","Start",null,"End",null,{"$f":"'✏You can copy and rename me'!B17","v":0},{"$f":"'✏You can copy and rename me'!C17","v":0},{"$f":"'✏You can copy and rename me'!D17","v":0},{"$f":"'✏You can copy and rename me'!E17","v":0},{"$f":"'✏You can copy and rename me'!F17","v":0},{"$f":"'✏You can copy and rename me'!G17","v":0},{"$f":"'✏You can copy and rename me'!H17","v":0},{"$f":"'✏You can copy and rename me'!I17","v":0},{"$f":"'✏You can copy and rename me'!J17","v":0},{"$f":"'✏You can copy and rename me'!K17","v":0},{"$f":"'✏You can copy and rename me'!L17","v":0},{"$f":"'✏You can copy and rename me'!M17","v":0},{"$f":"'✏You can copy and rename me'!N17","v":0},{"$f":"'✏You can copy and rename me'!O17","v":"Start"},{"$f":"'✏You can copy and rename me'!P17","v":0},{"$f":"'✏You can copy and rename me'!Q17","v":"End"},{"$f":"'✏You can copy and rename me'!R17","v":"Start"},{"$f":"'✏You can copy and rename me'!S17","v":0},{"$f":"'✏You can copy and rename me'!T17","v":"End"},{"$f":"'✏You can copy and rename me'!U17","v":"Start"},{"$f":"'✏You can copy and rename me'!V17","v":0},{"$f":"'✏You can copy and rename me'!W17","v":"End"},{"$f":"'✏You can copy and rename me'!X17","v":"Start"},{"$f":"'✏You can copy and rename me'!Y17","v":0},{"$f":"'✏You can copy and rename me'!Z17","v":"End"},{"$f":"'✏You can copy and rename me'!AA17","v":"Start"},{"$f":"'✏You can copy and rename me'!AB17","v":0},{"$f":"'✏You can copy and rename me'!AC17","v":"End"},{"$f":"'✏You can copy and rename me'!AD17","v":"Start"},{"$f":"'✏You can copy and rename me'!AE17","v":0},{"$f":"'✏You can copy and rename me'!AF17","v":"End"},{"$f":"'✏You can copy and rename me'!AG17","v":"Start"},{"$f":"'✏You can copy and rename me'!AH17","v":0},{"$f":"'✏You can copy and rename me'!AI17","v":"End"},{"$f":"'✏You can copy and rename me'!AJ17","v":"Start"},{"$f":"'✏You can copy and rename me'!AK17","v":0},{"$f":"'✏You can copy and rename me'!AL17","v":"End"},{"$f":"'✏You can copy and rename me'!AM17","v":"Start"},{"$f":"'✏You can copy and rename me'!AN17","v":0},{"$f":"'✏You can copy and rename me'!AO17","v":"End"},{"$f":"'✏You can copy and rename me'!AP17","v":"Start"},{"$f":"'✏You can copy and rename me'!AQ17","v":0},{"$f":"'✏You can copy and rename me'!AR17","v":"End"},{"$f":"'✏You can copy and rename me'!AS17","v":"Start"},{"$f":"'✏You can copy and rename me'!AT17","v":0},{"$f":"'✏You can copy and rename me'!AU17","v":"End"},{"$f":"$G$5","v":"Partner organisation 1"},{"$f":"$G$6","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DateFormat=\"Project years\",O1,O2)","v":"00:00:00"},null,{"$f":"IF(DateFormat=\"Project years\",Q1,Q2)","v":""},{"$f":"IF(DateFormat=\"Project years\",R1,R2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",T1,T2)","v":""},{"$f":"IF(DateFormat=\"Project years\",U1,U2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",W1,W2)","v":""},{"$f":"IF(DateFormat=\"Project years\",X1,X2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",Z1,Z2)","v":""},{"$f":"IF(DateFormat=\"Project years\",AA1,AA2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",AC1,AC2)","v":""},{"$f":"IF(DateFormat=\"Project years\",AD1,AD2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",AF1,AF2)","v":""},{"$f":"IF(DateFormat=\"Project years\",AG1,AG2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",AI1,AI2)","v":""},{"$f":"IF(DateFormat=\"Project years\",AJ1,AJ2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",AL1,AL2)","v":""},{"$f":"IF(DateFormat=\"Project years\",AM1,AM2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",AO1,AO2)","v":""},{"$f":"IF(DateFormat=\"Project years\",AP1,AP2)","v":""},null,{"$f":"IF(DateFormat=\"Project years\",AR1,AR2)","v":""},{"$f":"startDate","v":"00:00:00"},null,{"$f":"endDate","v":"00:00:00"},null,{"$f":"'✏You can copy and rename me'!B18","v":0},{"$f":"'✏You can copy and rename me'!C18","v":0},{"$f":"'✏You can copy and rename me'!D18","v":0},{"$f":"'✏You can copy and rename me'!E18","v":0},{"$f":"'✏You can copy and rename me'!F18","v":0},{"$f":"'✏You can copy and rename me'!G18","v":0},{"$f":"'✏You can copy and rename me'!H18","v":0},{"$f":"'✏You can copy and rename me'!I18","v":0},{"$f":"'✏You can copy and rename me'!J18","v":0},{"$f":"'✏You can copy and rename me'!K18","v":0},{"$f":"'✏You can copy and rename me'!L18","v":0},{"$f":"'✏You can copy and rename me'!M18","v":0},{"$f":"'✏You can copy and rename me'!N18","v":0},{"$f":"'✏You can copy and rename me'!O18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!P18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!Q18","v":""},{"$f":"'✏You can copy and rename me'!R18","v":""},{"$f":"'✏You can copy and rename me'!S18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!T18","v":""},{"$f":"'✏You can copy and rename me'!U18","v":""},{"$f":"'✏You can copy and rename me'!V18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!W18","v":""},{"$f":"'✏You can copy and rename me'!X18","v":""},{"$f":"'✏You can copy and rename me'!Y18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!Z18","v":""},{"$f":"'✏You can copy and rename me'!AA18","v":""},{"$f":"'✏You can copy and rename me'!AB18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!AC18","v":""},{"$f":"'✏You can copy and rename me'!AD18","v":""},{"$f":"'✏You can copy and rename me'!AE18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!AF18","v":""},{"$f":"'✏You can copy and rename me'!AG18","v":""},{"$f":"'✏You can copy and rename me'!AH18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!AI18","v":""},{"$f":"'✏You can copy and rename me'!AJ18","v":""},{"$f":"'✏You can copy and rename me'!AK18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!AL18","v":""},{"$f":"'✏You can copy and rename me'!AM18","v":""},{"$f":"'✏You can copy and rename me'!AN18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!AO18","v":""},{"$f":"'✏You can copy and rename me'!AP18","v":""},{"$f":"'✏You can copy and rename me'!AQ18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!AR18","v":""},{"$f":"'✏You can copy and rename me'!AS18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!AT18","v":"00:00:00"},{"$f":"'✏You can copy and rename me'!AU18","v":"00:00:00"},"Partner organisation 1",0]
[null,null,null,null,"Salary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B19","v":0},{"$f":"'✏You can copy and rename me'!C19","v":0},{"$f":"'✏You can copy and rename me'!D19","v":0},{"$f":"'✏You can copy and rename me'!E19","v":"Salary"},{"$f":"'✏You can copy and rename me'!F19","v":0},{"$f":"'✏You can copy and rename me'!G19","v":0},{"$f":"'✏You can copy and rename me'!H19","v":0},{"$f":"'✏You can copy and rename me'!I19","v":0},{"$f":"'✏You can copy and rename me'!J19","v":0},{"$f":"'✏You can copy and rename me'!K19","v":0},{"$f":"'✏You can copy and rename me'!L19","v":0},{"$f":"'✏You can copy and rename me'!M19","v":0},{"$f":"'✏You can copy and rename me'!N19","v":0},{"$f":"'✏You can copy and rename me'!O19","v":0},{"$f":"'✏You can copy and rename me'!P19","v":0},{"$f":"'✏You can copy and rename me'!Q19","v":0},{"$f":"'✏You can copy and rename me'!R19","v":0},{"$f":"'✏You can copy and rename me'!S19","v":0},{"$f":"'✏You can copy and rename me'!T19","v":0},{"$f":"'✏You can copy and rename me'!U19","v":0},{"$f":"'✏You can copy and rename me'!V19","v":0},{"$f":"'✏You can copy and rename me'!W19","v":0},{"$f":"'✏You can copy and rename me'!X19","v":0},{"$f":"'✏You can copy and rename me'!Y19","v":0},{"$f":"'✏You can copy and rename me'!Z19","v":0},{"$f":"'✏You can copy and rename me'!AA19","v":0},{"$f":"'✏You can copy and rename me'!AB19","v":0},{"$f":"'✏You can copy and rename me'!AC19","v":0},{"$f":"'✏You can copy and rename me'!AD19","v":0},{"$f":"'✏You can copy and rename me'!AE19","v":0},{"$f":"'✏You can copy and rename me'!AF19","v":0},{"$f":"'✏You can copy and rename me'!AG19","v":0},{"$f":"'✏You can copy and rename me'!AH19","v":0},{"$f":"'✏You can copy and rename me'!AI19","v":0},{"$f":"'✏You can copy and rename me'!AJ19","v":0},{"$f":"'✏You can copy and rename me'!AK19","v":0},{"$f":"'✏You can copy and rename me'!AL19","v":0},{"$f":"'✏You can copy and rename me'!AM19","v":0},{"$f":"'✏You can copy and rename me'!AN19","v":0},{"$f":"'✏You can copy and rename me'!AO19","v":0},{"$f":"'✏You can copy and rename me'!AP19","v":0},{"$f":"'✏You can copy and rename me'!AQ19","v":0},{"$f":"'✏You can copy and rename me'!AR19","v":0},{"$f":"'✏You can copy and rename me'!AS19","v":0},{"$f":"'✏You can copy and rename me'!AT19","v":0},{"$f":"'✏You can copy and rename me'!AU19","v":0},"Partner organisation 1",0]
[null,null,null,null,null,"VIP",null,null,"Notes/Name","Project supplement?","Fraction",{"$f":"\"Monthly wage - Year '\"&RIGHT(Niveau_PL,2)","v":"Monthly wage - Year '26"},"Hours per week","Derived cost?","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs","Months","FTE","Costs",null,{"$f":"'✏You can copy and rename me'!B20","v":0},{"$f":"'✏You can copy and rename me'!C20","v":0},{"$f":"'✏You can copy and rename me'!D20","v":0},{"$f":"'✏You can copy and rename me'!E20","v":0},{"$f":"'✏You can copy and rename me'!F20","v":"VIP"},{"$f":"'✏You can copy and rename me'!G20","v":0},{"$f":"'✏You can copy and rename me'!H20","v":0},{"$f":"'✏You can copy and rename me'!I20","v":"Notes/Name"},{"$f":"'✏You can copy and rename me'!J20","v":"Project supplement?"},{"$f":"'✏You can copy and rename me'!K20","v":"Fraction"},{"$f":"'✏You can copy and rename me'!L20","v":"Monthly wage - Year '26"},{"$f":"'✏You can copy and rename me'!M20","v":"Hours per week"},{"$f":"'✏You can copy and rename me'!N20","v":"Derived cost?"},{"$f":"'✏You can copy and rename me'!O20","v":"Months"},{"$f":"'✏You can copy and rename me'!P20","v":"FTE"},{"$f":"'✏You can copy and rename me'!Q20","v":"Costs"},{"$f":"'✏You can copy and rename me'!R20","v":"Months"},{"$f":"'✏You can copy and rename me'!S20","v":"FTE"},{"$f":"'✏You can copy and rename me'!T20","v":"Costs"},{"$f":"'✏You can copy and rename me'!U20","v":"Months"},{"$f":"'✏You can copy and rename me'!V20","v":"FTE"},{"$f":"'✏You can copy and rename me'!W20","v":"Costs"},{"$f":"'✏You can copy and rename me'!X20","v":"Months"},{"$f":"'✏You can copy and rename me'!Y20","v":"FTE"},{"$f":"'✏You can copy and rename me'!Z20","v":"Costs"},{"$f":"'✏You can copy and rename me'!AA20","v":"Months"},{"$f":"'✏You can copy and rename me'!AB20","v":"FTE"},{"$f":"'✏You can copy and rename me'!AC20","v":"Costs"},{"$f":"'✏You can copy and rename me'!AD20","v":"Months"},{"$f":"'✏You can copy and rename me'!AE20","v":"FTE"},{"$f":"'✏You can copy and rename me'!AF20","v":"Costs"},{"$f":"'✏You can copy and rename me'!AG20","v":"Months"},{"$f":"'✏You can copy and rename me'!AH20","v":"FTE"},{"$f":"'✏You can copy and rename me'!AI20","v":"Costs"},{"$f":"'✏You can copy and rename me'!AJ20","v":"Months"},{"$f":"'✏You can copy and rename me'!AK20","v":"FTE"},{"$f":"'✏You can copy and rename me'!AL20","v":"Costs"},{"$f":"'✏You can copy and rename me'!AM20","v":"Months"},{"$f":"'✏You can copy and rename me'!AN20","v":"FTE"},{"$f":"'✏You can copy and rename me'!AO20","v":"Costs"},{"$f":"'✏You can copy and rename me'!AP20","v":"Months"},{"$f":"'✏You can copy and rename me'!AQ20","v":"FTE"},{"$f":"'✏You can copy and rename me'!AR20","v":"Costs"},{"$f":"'✏You can copy and rename me'!AS20","v":"Months"},{"$f":"'✏You can copy and rename me'!AT20","v":"FTE"},{"$f":"'✏You can copy and rename me'!AU20","v":"Costs"},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F21,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},{"$f":"M21/37","v":1},null,37,null,null,{"$f":"IF(O21<>\"\",O21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*O21,\n$L21*$M21/37*(1+PL)^Q$3*O21),\n-3),\"\")","v":""},null,{"$f":"IF(R21<>\"\",R21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*R21,\n$L21*$M21/37*(1+PL)^T$3*R21),\n-3),\"\")","v":""},null,{"$f":"IF(U21<>\"\",U21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*U21,\n$L21*$M21/37*(1+PL)^W$3*U21),\n-3),\"\")","v":""},null,{"$f":"IF(X21<>\"\",X21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*X21,\n$L21*$M21/37*(1+PL)^Z$3*X21),\n-3),\"\")","v":""},null,{"$f":"IF(AA21<>\"\",AA21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*AA21,\n$L21*$M21/37*(1+PL)^AC$3*AA21),\n-3),\"\")","v":""},null,{"$f":"IF(AD21<>\"\",AD21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*AD21,\n$L21*$M21/37*(1+PL)^AF$3*AD21),\n-3),\"\")","v":""},null,{"$f":"IF(AG21<>\"\",AG21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*AG21,\n$L21*$M21/37*(1+PL)^AI$3*AG21),\n-3),\"\")","v":""},null,{"$f":"IF(AJ21<>\"\",AJ21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*AJ21,\n$L21*$M21/37*(1+PL)^AL$3*AJ21),\n-3),\"\")","v":""},null,{"$f":"IF(AM21<>\"\",AM21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*AM21,\n$L21*$M21/37*(1+PL)^AO$3*AM21),\n-3),\"\")","v":""},null,{"$f":"IF(AP21<>\"\",AP21/12*$K21,\"\")","v":""},{"$f":"IFERROR(ROUND(\nIF($F21=\"Rekrutteringspakke\",\n$L21*$M21/37*AP21,\n$L21*$M21/37*(1+PL)^AR$3*AP21),\n-3),\"\")","v":""},{"$f":"SUMIF($O$20:$AR$20,AS$20,$O21:$AR21)","v":0},{"$f":"SUMIF($O$20:$AR$20,AT$20,$O21:$AR21)","v":0},0,null,{"$f":"'✏You can copy and rename me'!B21","v":"Salary"},{"$f":"'✏You can copy and rename me'!C21","v":"VIP"},{"$f":"'✏You can copy and rename me'!D21","v":0},{"$f":"'✏You can copy and rename me'!E21","v":0},{"$f":"'✏You can copy and rename me'!F21","v":" - "},{"$f":"'✏You can copy and rename me'!G21","v":0},{"$f":"'✏You can copy and rename me'!H21","v":0},{"$f":"'✏You can copy and rename me'!I21","v":0},{"$f":"'✏You can copy and rename me'!J21","v":""},{"$f":"'✏You can copy and rename me'!K21","v":1},{"$f":"'✏You can copy and rename me'!L21","v":0},{"$f":"'✏You can copy and rename me'!M21","v":37},{"$f":"'✏You can copy and rename me'!N21","v":0},{"$f":"'✏You can copy and rename me'!O21","v":0},{"$f":"'✏You can copy and rename me'!P21","v":""},{"$f":"'✏You can copy and rename me'!Q21","v":""},{"$f":"'✏You can copy and rename me'!R21","v":0},{"$f":"'✏You can copy and rename me'!S21","v":""},{"$f":"'✏You can copy and rename me'!T21","v":""},{"$f":"'✏You can copy and rename me'!U21","v":0},{"$f":"'✏You can copy and rename me'!V21","v":""},{"$f":"'✏You can copy and rename me'!W21","v":""},{"$f":"'✏You can copy and rename me'!X21","v":0},{"$f":"'✏You can copy and rename me'!Y21","v":""},{"$f":"'✏You can copy and rename me'!Z21","v":""},{"$f":"'✏You can copy and rename me'!AA21","v":0},{"$f":"'✏You can copy and rename me'!AB21","v":""},{"$f":"'✏You can copy and rename me'!AC21","v":""},{"$f":"'✏You can copy and rename me'!AD21","v":0},{"$f":"'✏You can copy and rename me'!AE21","v":""},{"$f":"'✏You can copy and rename me'!AF21","v":""},{"$f":"'✏You can copy and rename me'!AG21","v":0},{"$f":"'✏You can copy and rename me'!AH21","v":""},{"$f":"'✏You can copy and rename me'!AI21","v":""},{"$f":"'✏You can copy and rename me'!AJ21","v":0},{"$f":"'✏You can copy and rename me'!AK21","v":""},{"$f":"'✏You can copy and rename me'!AL21","v":""},{"$f":"'✏You can copy and rename me'!AM21","v":0},{"$f":"'✏You can copy and rename me'!AN21","v":""},{"$f":"'✏You can copy and rename me'!AO21","v":""},{"$f":"'✏You can copy and rename me'!AP21","v":0},{"$f":"'✏You can copy and rename me'!AQ21","v":""},{"$f":"'✏You can copy and rename me'!AR21","v":""},{"$f":"'✏You can copy and rename me'!AS21","v":0},{"$f":"'✏You can copy and rename me'!AT21","v":0},{"$f":"'✏You can copy and rename me'!AU21","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F22,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},{"$f":"M22/37","v":1},null,37,null,null,{"$f":"IF(O22<>\"\",O22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(R22<>\"\",R22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(U22<>\"\",U22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(X22<>\"\",X22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(AA22<>\"\",AA22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(AD22<>\"\",AD22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(AG22<>\"\",AG22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(AJ22<>\"\",AJ22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(AM22<>\"\",AM22/12*$K22,\"\")","v":""},"",null,{"$f":"IF(AP22<>\"\",AP22/12*$K22,\"\")","v":""},"",{"$f":"SUMIF($O$20:$AR$20,AS$20,$O22:$AR22)","v":0},0,0,null,{"$f":"'✏You can copy and rename me'!B22","v":"Salary"},{"$f":"'✏You can copy and rename me'!C22","v":"VIP"},{"$f":"'✏You can copy and rename me'!D22","v":0},{"$f":"'✏You can copy and rename me'!E22","v":0},{"$f":"'✏You can copy and rename me'!F22","v":" - "},{"$f":"'✏You can copy and rename me'!G22","v":0},{"$f":"'✏You can copy and rename me'!H22","v":0},{"$f":"'✏You can copy and rename me'!I22","v":0},{"$f":"'✏You can copy and rename me'!J22","v":""},{"$f":"'✏You can copy and rename me'!K22","v":1},{"$f":"'✏You can copy and rename me'!L22","v":0},{"$f":"'✏You can copy and rename me'!M22","v":37},{"$f":"'✏You can copy and rename me'!N22","v":0},{"$f":"'✏You can copy and rename me'!O22","v":0},{"$f":"'✏You can copy and rename me'!P22","v":""},{"$f":"'✏You can copy and rename me'!Q22","v":""},{"$f":"'✏You can copy and rename me'!R22","v":0},{"$f":"'✏You can copy and rename me'!S22","v":""},{"$f":"'✏You can copy and rename me'!T22","v":""},{"$f":"'✏You can copy and rename me'!U22","v":0},{"$f":"'✏You can copy and rename me'!V22","v":""},{"$f":"'✏You can copy and rename me'!W22","v":""},{"$f":"'✏You can copy and rename me'!X22","v":0},{"$f":"'✏You can copy and rename me'!Y22","v":""},{"$f":"'✏You can copy and rename me'!Z22","v":""},{"$f":"'✏You can copy and rename me'!AA22","v":0},{"$f":"'✏You can copy and rename me'!AB22","v":""},{"$f":"'✏You can copy and rename me'!AC22","v":""},{"$f":"'✏You can copy and rename me'!AD22","v":0},{"$f":"'✏You can copy and rename me'!AE22","v":""},{"$f":"'✏You can copy and rename me'!AF22","v":""},{"$f":"'✏You can copy and rename me'!AG22","v":0},{"$f":"'✏You can copy and rename me'!AH22","v":""},{"$f":"'✏You can copy and rename me'!AI22","v":""},{"$f":"'✏You can copy and rename me'!AJ22","v":0},{"$f":"'✏You can copy and rename me'!AK22","v":""},{"$f":"'✏You can copy and rename me'!AL22","v":""},{"$f":"'✏You can copy and rename me'!AM22","v":0},{"$f":"'✏You can copy and rename me'!AN22","v":""},{"$f":"'✏You can copy and rename me'!AO22","v":""},{"$f":"'✏You can copy and rename me'!AP22","v":0},{"$f":"'✏You can copy and rename me'!AQ22","v":""},{"$f":"'✏You can copy and rename me'!AR22","v":""},{"$f":"'✏You can copy and rename me'!AS22","v":0},{"$f":"'✏You can copy and rename me'!AT22","v":0},{"$f":"'✏You can copy and rename me'!AU22","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F23,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B23","v":"Salary"},{"$f":"'✏You can copy and rename me'!C23","v":"VIP"},{"$f":"'✏You can copy and rename me'!D23","v":0},{"$f":"'✏You can copy and rename me'!E23","v":0},{"$f":"'✏You can copy and rename me'!F23","v":" - "},{"$f":"'✏You can copy and rename me'!G23","v":0},{"$f":"'✏You can copy and rename me'!H23","v":0},{"$f":"'✏You can copy and rename me'!I23","v":0},{"$f":"'✏You can copy and rename me'!J23","v":""},{"$f":"'✏You can copy and rename me'!K23","v":1},{"$f":"'✏You can copy and rename me'!L23","v":0},{"$f":"'✏You can copy and rename me'!M23","v":37},{"$f":"'✏You can copy and rename me'!N23","v":0},{"$f":"'✏You can copy and rename me'!O23","v":0},{"$f":"'✏You can copy and rename me'!P23","v":""},{"$f":"'✏You can copy and rename me'!Q23","v":""},{"$f":"'✏You can copy and rename me'!R23","v":0},{"$f":"'✏You can copy and rename me'!S23","v":""},{"$f":"'✏You can copy and rename me'!T23","v":""},{"$f":"'✏You can copy and rename me'!U23","v":0},{"$f":"'✏You can copy and rename me'!V23","v":""},{"$f":"'✏You can copy and rename me'!W23","v":""},{"$f":"'✏You can copy and rename me'!X23","v":0},{"$f":"'✏You can copy and rename me'!Y23","v":""},{"$f":"'✏You can copy and rename me'!Z23","v":""},{"$f":"'✏You can copy and rename me'!AA23","v":0},{"$f":"'✏You can copy and rename me'!AB23","v":""},{"$f":"'✏You can copy and rename me'!AC23","v":""},{"$f":"'✏You can copy and rename me'!AD23","v":0},{"$f":"'✏You can copy and rename me'!AE23","v":""},{"$f":"'✏You can copy and rename me'!AF23","v":""},{"$f":"'✏You can copy and rename me'!AG23","v":0},{"$f":"'✏You can copy and rename me'!AH23","v":""},{"$f":"'✏You can copy and rename me'!AI23","v":""},{"$f":"'✏You can copy and rename me'!AJ23","v":0},{"$f":"'✏You can copy and rename me'!AK23","v":""},{"$f":"'✏You can copy and rename me'!AL23","v":""},{"$f":"'✏You can copy and rename me'!AM23","v":0},{"$f":"'✏You can copy and rename me'!AN23","v":""},{"$f":"'✏You can copy and rename me'!AO23","v":""},{"$f":"'✏You can copy and rename me'!AP23","v":0},{"$f":"'✏You can copy and rename me'!AQ23","v":""},{"$f":"'✏You can copy and rename me'!AR23","v":""},{"$f":"'✏You can copy and rename me'!AS23","v":0},{"$f":"'✏You can copy and rename me'!AT23","v":0},{"$f":"'✏You can copy and rename me'!AU23","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F24,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B24","v":"Salary"},{"$f":"'✏You can copy and rename me'!C24","v":"VIP"},{"$f":"'✏You can copy and rename me'!D24","v":0},{"$f":"'✏You can copy and rename me'!E24","v":0},{"$f":"'✏You can copy and rename me'!F24","v":" - "},{"$f":"'✏You can copy and rename me'!G24","v":0},{"$f":"'✏You can copy and rename me'!H24","v":0},{"$f":"'✏You can copy and rename me'!I24","v":0},{"$f":"'✏You can copy and rename me'!J24","v":""},{"$f":"'✏You can copy and rename me'!K24","v":1},{"$f":"'✏You can copy and rename me'!L24","v":0},{"$f":"'✏You can copy and rename me'!M24","v":37},{"$f":"'✏You can copy and rename me'!N24","v":0},{"$f":"'✏You can copy and rename me'!O24","v":0},{"$f":"'✏You can copy and rename me'!P24","v":""},{"$f":"'✏You can copy and rename me'!Q24","v":""},{"$f":"'✏You can copy and rename me'!R24","v":0},{"$f":"'✏You can copy and rename me'!S24","v":""},{"$f":"'✏You can copy and rename me'!T24","v":""},{"$f":"'✏You can copy and rename me'!U24","v":0},{"$f":"'✏You can copy and rename me'!V24","v":""},{"$f":"'✏You can copy and rename me'!W24","v":""},{"$f":"'✏You can copy and rename me'!X24","v":0},{"$f":"'✏You can copy and rename me'!Y24","v":""},{"$f":"'✏You can copy and rename me'!Z24","v":""},{"$f":"'✏You can copy and rename me'!AA24","v":0},{"$f":"'✏You can copy and rename me'!AB24","v":""},{"$f":"'✏You can copy and rename me'!AC24","v":""},{"$f":"'✏You can copy and rename me'!AD24","v":0},{"$f":"'✏You can copy and rename me'!AE24","v":""},{"$f":"'✏You can copy and rename me'!AF24","v":""},{"$f":"'✏You can copy and rename me'!AG24","v":0},{"$f":"'✏You can copy and rename me'!AH24","v":""},{"$f":"'✏You can copy and rename me'!AI24","v":""},{"$f":"'✏You can copy and rename me'!AJ24","v":0},{"$f":"'✏You can copy and rename me'!AK24","v":""},{"$f":"'✏You can copy and rename me'!AL24","v":""},{"$f":"'✏You can copy and rename me'!AM24","v":0},{"$f":"'✏You can copy and rename me'!AN24","v":""},{"$f":"'✏You can copy and rename me'!AO24","v":""},{"$f":"'✏You can copy and rename me'!AP24","v":0},{"$f":"'✏You can copy and rename me'!AQ24","v":""},{"$f":"'✏You can copy and rename me'!AR24","v":""},{"$f":"'✏You can copy and rename me'!AS24","v":0},{"$f":"'✏You can copy and rename me'!AT24","v":0},{"$f":"'✏You can copy and rename me'!AU24","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F25,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B25","v":"Salary"},{"$f":"'✏You can copy and rename me'!C25","v":"VIP"},{"$f":"'✏You can copy and rename me'!D25","v":0},{"$f":"'✏You can copy and rename me'!E25","v":0},{"$f":"'✏You can copy and rename me'!F25","v":" - "},{"$f":"'✏You can copy and rename me'!G25","v":0},{"$f":"'✏You can copy and rename me'!H25","v":0},{"$f":"'✏You can copy and rename me'!I25","v":0},{"$f":"'✏You can copy and rename me'!J25","v":""},{"$f":"'✏You can copy and rename me'!K25","v":1},{"$f":"'✏You can copy and rename me'!L25","v":0},{"$f":"'✏You can copy and rename me'!M25","v":37},{"$f":"'✏You can copy and rename me'!N25","v":0},{"$f":"'✏You can copy and rename me'!O25","v":0},{"$f":"'✏You can copy and rename me'!P25","v":""},{"$f":"'✏You can copy and rename me'!Q25","v":""},{"$f":"'✏You can copy and rename me'!R25","v":0},{"$f":"'✏You can copy and rename me'!S25","v":""},{"$f":"'✏You can copy and rename me'!T25","v":""},{"$f":"'✏You can copy and rename me'!U25","v":0},{"$f":"'✏You can copy and rename me'!V25","v":""},{"$f":"'✏You can copy and rename me'!W25","v":""},{"$f":"'✏You can copy and rename me'!X25","v":0},{"$f":"'✏You can copy and rename me'!Y25","v":""},{"$f":"'✏You can copy and rename me'!Z25","v":""},{"$f":"'✏You can copy and rename me'!AA25","v":0},{"$f":"'✏You can copy and rename me'!AB25","v":""},{"$f":"'✏You can copy and rename me'!AC25","v":""},{"$f":"'✏You can copy and rename me'!AD25","v":0},{"$f":"'✏You can copy and rename me'!AE25","v":""},{"$f":"'✏You can copy and rename me'!AF25","v":""},{"$f":"'✏You can copy and rename me'!AG25","v":0},{"$f":"'✏You can copy and rename me'!AH25","v":""},{"$f":"'✏You can copy and rename me'!AI25","v":""},{"$f":"'✏You can copy and rename me'!AJ25","v":0},{"$f":"'✏You can copy and rename me'!AK25","v":""},{"$f":"'✏You can copy and rename me'!AL25","v":""},{"$f":"'✏You can copy and rename me'!AM25","v":0},{"$f":"'✏You can copy and rename me'!AN25","v":""},{"$f":"'✏You can copy and rename me'!AO25","v":""},{"$f":"'✏You can copy and rename me'!AP25","v":0},{"$f":"'✏You can copy and rename me'!AQ25","v":""},{"$f":"'✏You can copy and rename me'!AR25","v":""},{"$f":"'✏You can copy and rename me'!AS25","v":0},{"$f":"'✏You can copy and rename me'!AT25","v":0},{"$f":"'✏You can copy and rename me'!AU25","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F26,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B26","v":"Salary"},{"$f":"'✏You can copy and rename me'!C26","v":"VIP"},{"$f":"'✏You can copy and rename me'!D26","v":0},{"$f":"'✏You can copy and rename me'!E26","v":0},{"$f":"'✏You can copy and rename me'!F26","v":" - "},{"$f":"'✏You can copy and rename me'!G26","v":0},{"$f":"'✏You can copy and rename me'!H26","v":0},{"$f":"'✏You can copy and rename me'!I26","v":0},{"$f":"'✏You can copy and rename me'!J26","v":""},{"$f":"'✏You can copy and rename me'!K26","v":1},{"$f":"'✏You can copy and rename me'!L26","v":0},{"$f":"'✏You can copy and rename me'!M26","v":37},{"$f":"'✏You can copy and rename me'!N26","v":0},{"$f":"'✏You can copy and rename me'!O26","v":0},{"$f":"'✏You can copy and rename me'!P26","v":""},{"$f":"'✏You can copy and rename me'!Q26","v":""},{"$f":"'✏You can copy and rename me'!R26","v":0},{"$f":"'✏You can copy and rename me'!S26","v":""},{"$f":"'✏You can copy and rename me'!T26","v":""},{"$f":"'✏You can copy and rename me'!U26","v":0},{"$f":"'✏You can copy and rename me'!V26","v":""},{"$f":"'✏You can copy and rename me'!W26","v":""},{"$f":"'✏You can copy and rename me'!X26","v":0},{"$f":"'✏You can copy and rename me'!Y26","v":""},{"$f":"'✏You can copy and rename me'!Z26","v":""},{"$f":"'✏You can copy and rename me'!AA26","v":0},{"$f":"'✏You can copy and rename me'!AB26","v":""},{"$f":"'✏You can copy and rename me'!AC26","v":""},{"$f":"'✏You can copy and rename me'!AD26","v":0},{"$f":"'✏You can copy and rename me'!AE26","v":""},{"$f":"'✏You can copy and rename me'!AF26","v":""},{"$f":"'✏You can copy and rename me'!AG26","v":0},{"$f":"'✏You can copy and rename me'!AH26","v":""},{"$f":"'✏You can copy and rename me'!AI26","v":""},{"$f":"'✏You can copy and rename me'!AJ26","v":0},{"$f":"'✏You can copy and rename me'!AK26","v":""},{"$f":"'✏You can copy and rename me'!AL26","v":""},{"$f":"'✏You can copy and rename me'!AM26","v":0},{"$f":"'✏You can copy and rename me'!AN26","v":""},{"$f":"'✏You can copy and rename me'!AO26","v":""},{"$f":"'✏You can copy and rename me'!AP26","v":0},{"$f":"'✏You can copy and rename me'!AQ26","v":""},{"$f":"'✏You can copy and rename me'!AR26","v":""},{"$f":"'✏You can copy and rename me'!AS26","v":0},{"$f":"'✏You can copy and rename me'!AT26","v":0},{"$f":"'✏You can copy and rename me'!AU26","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F27,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B27","v":"Salary"},{"$f":"'✏You can copy and rename me'!C27","v":"VIP"},{"$f":"'✏You can copy and rename me'!D27","v":0},{"$f":"'✏You can copy and rename me'!E27","v":0},{"$f":"'✏You can copy and rename me'!F27","v":" - "},{"$f":"'✏You can copy and rename me'!G27","v":0},{"$f":"'✏You can copy and rename me'!H27","v":0},{"$f":"'✏You can copy and rename me'!I27","v":0},{"$f":"'✏You can copy and rename me'!J27","v":""},{"$f":"'✏You can copy and rename me'!K27","v":1},{"$f":"'✏You can copy and rename me'!L27","v":0},{"$f":"'✏You can copy and rename me'!M27","v":37},{"$f":"'✏You can copy and rename me'!N27","v":0},{"$f":"'✏You can copy and rename me'!O27","v":0},{"$f":"'✏You can copy and rename me'!P27","v":""},{"$f":"'✏You can copy and rename me'!Q27","v":""},{"$f":"'✏You can copy and rename me'!R27","v":0},{"$f":"'✏You can copy and rename me'!S27","v":""},{"$f":"'✏You can copy and rename me'!T27","v":""},{"$f":"'✏You can copy and rename me'!U27","v":0},{"$f":"'✏You can copy and rename me'!V27","v":""},{"$f":"'✏You can copy and rename me'!W27","v":""},{"$f":"'✏You can copy and rename me'!X27","v":0},{"$f":"'✏You can copy and rename me'!Y27","v":""},{"$f":"'✏You can copy and rename me'!Z27","v":""},{"$f":"'✏You can copy and rename me'!AA27","v":0},{"$f":"'✏You can copy and rename me'!AB27","v":""},{"$f":"'✏You can copy and rename me'!AC27","v":""},{"$f":"'✏You can copy and rename me'!AD27","v":0},{"$f":"'✏You can copy and rename me'!AE27","v":""},{"$f":"'✏You can copy and rename me'!AF27","v":""},{"$f":"'✏You can copy and rename me'!AG27","v":0},{"$f":"'✏You can copy and rename me'!AH27","v":""},{"$f":"'✏You can copy and rename me'!AI27","v":""},{"$f":"'✏You can copy and rename me'!AJ27","v":0},{"$f":"'✏You can copy and rename me'!AK27","v":""},{"$f":"'✏You can copy and rename me'!AL27","v":""},{"$f":"'✏You can copy and rename me'!AM27","v":0},{"$f":"'✏You can copy and rename me'!AN27","v":""},{"$f":"'✏You can copy and rename me'!AO27","v":""},{"$f":"'✏You can copy and rename me'!AP27","v":0},{"$f":"'✏You can copy and rename me'!AQ27","v":""},{"$f":"'✏You can copy and rename me'!AR27","v":""},{"$f":"'✏You can copy and rename me'!AS27","v":0},{"$f":"'✏You can copy and rename me'!AT27","v":0},{"$f":"'✏You can copy and rename me'!AU27","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F28,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B28","v":"Salary"},{"$f":"'✏You can copy and rename me'!C28","v":"VIP"},{"$f":"'✏You can copy and rename me'!D28","v":0},{"$f":"'✏You can copy and rename me'!E28","v":0},{"$f":"'✏You can copy and rename me'!F28","v":" - "},{"$f":"'✏You can copy and rename me'!G28","v":0},{"$f":"'✏You can copy and rename me'!H28","v":0},{"$f":"'✏You can copy and rename me'!I28","v":0},{"$f":"'✏You can copy and rename me'!J28","v":""},{"$f":"'✏You can copy and rename me'!K28","v":1},{"$f":"'✏You can copy and rename me'!L28","v":0},{"$f":"'✏You can copy and rename me'!M28","v":37},{"$f":"'✏You can copy and rename me'!N28","v":0},{"$f":"'✏You can copy and rename me'!O28","v":0},{"$f":"'✏You can copy and rename me'!P28","v":""},{"$f":"'✏You can copy and rename me'!Q28","v":""},{"$f":"'✏You can copy and rename me'!R28","v":0},{"$f":"'✏You can copy and rename me'!S28","v":""},{"$f":"'✏You can copy and rename me'!T28","v":""},{"$f":"'✏You can copy and rename me'!U28","v":0},{"$f":"'✏You can copy and rename me'!V28","v":""},{"$f":"'✏You can copy and rename me'!W28","v":""},{"$f":"'✏You can copy and rename me'!X28","v":0},{"$f":"'✏You can copy and rename me'!Y28","v":""},{"$f":"'✏You can copy and rename me'!Z28","v":""},{"$f":"'✏You can copy and rename me'!AA28","v":0},{"$f":"'✏You can copy and rename me'!AB28","v":""},{"$f":"'✏You can copy and rename me'!AC28","v":""},{"$f":"'✏You can copy and rename me'!AD28","v":0},{"$f":"'✏You can copy and rename me'!AE28","v":""},{"$f":"'✏You can copy and rename me'!AF28","v":""},{"$f":"'✏You can copy and rename me'!AG28","v":0},{"$f":"'✏You can copy and rename me'!AH28","v":""},{"$f":"'✏You can copy and rename me'!AI28","v":""},{"$f":"'✏You can copy and rename me'!AJ28","v":0},{"$f":"'✏You can copy and rename me'!AK28","v":""},{"$f":"'✏You can copy and rename me'!AL28","v":""},{"$f":"'✏You can copy and rename me'!AM28","v":0},{"$f":"'✏You can copy and rename me'!AN28","v":""},{"$f":"'✏You can copy and rename me'!AO28","v":""},{"$f":"'✏You can copy and rename me'!AP28","v":0},{"$f":"'✏You can copy and rename me'!AQ28","v":""},{"$f":"'✏You can copy and rename me'!AR28","v":""},{"$f":"'✏You can copy and rename me'!AS28","v":0},{"$f":"'✏You can copy and rename me'!AT28","v":0},{"$f":"'✏You can copy and rename me'!AU28","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F29,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B29","v":"Salary"},{"$f":"'✏You can copy and rename me'!C29","v":"VIP"},{"$f":"'✏You can copy and rename me'!D29","v":0},{"$f":"'✏You can copy and rename me'!E29","v":0},{"$f":"'✏You can copy and rename me'!F29","v":" - "},{"$f":"'✏You can copy and rename me'!G29","v":0},{"$f":"'✏You can copy and rename me'!H29","v":0},{"$f":"'✏You can copy and rename me'!I29","v":0},{"$f":"'✏You can copy and rename me'!J29","v":""},{"$f":"'✏You can copy and rename me'!K29","v":1},{"$f":"'✏You can copy and rename me'!L29","v":0},{"$f":"'✏You can copy and rename me'!M29","v":37},{"$f":"'✏You can copy and rename me'!N29","v":0},{"$f":"'✏You can copy and rename me'!O29","v":0},{"$f":"'✏You can copy and rename me'!P29","v":""},{"$f":"'✏You can copy and rename me'!Q29","v":""},{"$f":"'✏You can copy and rename me'!R29","v":0},{"$f":"'✏You can copy and rename me'!S29","v":""},{"$f":"'✏You can copy and rename me'!T29","v":""},{"$f":"'✏You can copy and rename me'!U29","v":0},{"$f":"'✏You can copy and rename me'!V29","v":""},{"$f":"'✏You can copy and rename me'!W29","v":""},{"$f":"'✏You can copy and rename me'!X29","v":0},{"$f":"'✏You can copy and rename me'!Y29","v":""},{"$f":"'✏You can copy and rename me'!Z29","v":""},{"$f":"'✏You can copy and rename me'!AA29","v":0},{"$f":"'✏You can copy and rename me'!AB29","v":""},{"$f":"'✏You can copy and rename me'!AC29","v":""},{"$f":"'✏You can copy and rename me'!AD29","v":0},{"$f":"'✏You can copy and rename me'!AE29","v":""},{"$f":"'✏You can copy and rename me'!AF29","v":""},{"$f":"'✏You can copy and rename me'!AG29","v":0},{"$f":"'✏You can copy and rename me'!AH29","v":""},{"$f":"'✏You can copy and rename me'!AI29","v":""},{"$f":"'✏You can copy and rename me'!AJ29","v":0},{"$f":"'✏You can copy and rename me'!AK29","v":""},{"$f":"'✏You can copy and rename me'!AL29","v":""},{"$f":"'✏You can copy and rename me'!AM29","v":0},{"$f":"'✏You can copy and rename me'!AN29","v":""},{"$f":"'✏You can copy and rename me'!AO29","v":""},{"$f":"'✏You can copy and rename me'!AP29","v":0},{"$f":"'✏You can copy and rename me'!AQ29","v":""},{"$f":"'✏You can copy and rename me'!AR29","v":""},{"$f":"'✏You can copy and rename me'!AS29","v":0},{"$f":"'✏You can copy and rename me'!AT29","v":0},{"$f":"'✏You can copy and rename me'!AU29","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F30,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B30","v":"Salary"},{"$f":"'✏You can copy and rename me'!C30","v":"VIP"},{"$f":"'✏You can copy and rename me'!D30","v":0},{"$f":"'✏You can copy and rename me'!E30","v":0},{"$f":"'✏You can copy and rename me'!F30","v":" - "},{"$f":"'✏You can copy and rename me'!G30","v":0},{"$f":"'✏You can copy and rename me'!H30","v":0},{"$f":"'✏You can copy and rename me'!I30","v":0},{"$f":"'✏You can copy and rename me'!J30","v":""},{"$f":"'✏You can copy and rename me'!K30","v":1},{"$f":"'✏You can copy and rename me'!L30","v":0},{"$f":"'✏You can copy and rename me'!M30","v":37},{"$f":"'✏You can copy and rename me'!N30","v":0},{"$f":"'✏You can copy and rename me'!O30","v":0},{"$f":"'✏You can copy and rename me'!P30","v":""},{"$f":"'✏You can copy and rename me'!Q30","v":""},{"$f":"'✏You can copy and rename me'!R30","v":0},{"$f":"'✏You can copy and rename me'!S30","v":""},{"$f":"'✏You can copy and rename me'!T30","v":""},{"$f":"'✏You can copy and rename me'!U30","v":0},{"$f":"'✏You can copy and rename me'!V30","v":""},{"$f":"'✏You can copy and rename me'!W30","v":""},{"$f":"'✏You can copy and rename me'!X30","v":0},{"$f":"'✏You can copy and rename me'!Y30","v":""},{"$f":"'✏You can copy and rename me'!Z30","v":""},{"$f":"'✏You can copy and rename me'!AA30","v":0},{"$f":"'✏You can copy and rename me'!AB30","v":""},{"$f":"'✏You can copy and rename me'!AC30","v":""},{"$f":"'✏You can copy and rename me'!AD30","v":0},{"$f":"'✏You can copy and rename me'!AE30","v":""},{"$f":"'✏You can copy and rename me'!AF30","v":""},{"$f":"'✏You can copy and rename me'!AG30","v":0},{"$f":"'✏You can copy and rename me'!AH30","v":""},{"$f":"'✏You can copy and rename me'!AI30","v":""},{"$f":"'✏You can copy and rename me'!AJ30","v":0},{"$f":"'✏You can copy and rename me'!AK30","v":""},{"$f":"'✏You can copy and rename me'!AL30","v":""},{"$f":"'✏You can copy and rename me'!AM30","v":0},{"$f":"'✏You can copy and rename me'!AN30","v":""},{"$f":"'✏You can copy and rename me'!AO30","v":""},{"$f":"'✏You can copy and rename me'!AP30","v":0},{"$f":"'✏You can copy and rename me'!AQ30","v":""},{"$f":"'✏You can copy and rename me'!AR30","v":""},{"$f":"'✏You can copy and rename me'!AS30","v":0},{"$f":"'✏You can copy and rename me'!AT30","v":0},{"$f":"'✏You can copy and rename me'!AU30","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F31,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B31","v":"Salary"},{"$f":"'✏You can copy and rename me'!C31","v":"VIP"},{"$f":"'✏You can copy and rename me'!D31","v":0},{"$f":"'✏You can copy and rename me'!E31","v":0},{"$f":"'✏You can copy and rename me'!F31","v":" - "},{"$f":"'✏You can copy and rename me'!G31","v":0},{"$f":"'✏You can copy and rename me'!H31","v":0},{"$f":"'✏You can copy and rename me'!I31","v":0},{"$f":"'✏You can copy and rename me'!J31","v":""},{"$f":"'✏You can copy and rename me'!K31","v":1},{"$f":"'✏You can copy and rename me'!L31","v":0},{"$f":"'✏You can copy and rename me'!M31","v":37},{"$f":"'✏You can copy and rename me'!N31","v":0},{"$f":"'✏You can copy and rename me'!O31","v":0},{"$f":"'✏You can copy and rename me'!P31","v":""},{"$f":"'✏You can copy and rename me'!Q31","v":""},{"$f":"'✏You can copy and rename me'!R31","v":0},{"$f":"'✏You can copy and rename me'!S31","v":""},{"$f":"'✏You can copy and rename me'!T31","v":""},{"$f":"'✏You can copy and rename me'!U31","v":0},{"$f":"'✏You can copy and rename me'!V31","v":""},{"$f":"'✏You can copy and rename me'!W31","v":""},{"$f":"'✏You can copy and rename me'!X31","v":0},{"$f":"'✏You can copy and rename me'!Y31","v":""},{"$f":"'✏You can copy and rename me'!Z31","v":""},{"$f":"'✏You can copy and rename me'!AA31","v":0},{"$f":"'✏You can copy and rename me'!AB31","v":""},{"$f":"'✏You can copy and rename me'!AC31","v":""},{"$f":"'✏You can copy and rename me'!AD31","v":0},{"$f":"'✏You can copy and rename me'!AE31","v":""},{"$f":"'✏You can copy and rename me'!AF31","v":""},{"$f":"'✏You can copy and rename me'!AG31","v":0},{"$f":"'✏You can copy and rename me'!AH31","v":""},{"$f":"'✏You can copy and rename me'!AI31","v":""},{"$f":"'✏You can copy and rename me'!AJ31","v":0},{"$f":"'✏You can copy and rename me'!AK31","v":""},{"$f":"'✏You can copy and rename me'!AL31","v":""},{"$f":"'✏You can copy and rename me'!AM31","v":0},{"$f":"'✏You can copy and rename me'!AN31","v":""},{"$f":"'✏You can copy and rename me'!AO31","v":""},{"$f":"'✏You can copy and rename me'!AP31","v":0},{"$f":"'✏You can copy and rename me'!AQ31","v":""},{"$f":"'✏You can copy and rename me'!AR31","v":""},{"$f":"'✏You can copy and rename me'!AS31","v":0},{"$f":"'✏You can copy and rename me'!AT31","v":0},{"$f":"'✏You can copy and rename me'!AU31","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F32,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B32","v":"Salary"},{"$f":"'✏You can copy and rename me'!C32","v":"VIP"},{"$f":"'✏You can copy and rename me'!D32","v":0},{"$f":"'✏You can copy and rename me'!E32","v":0},{"$f":"'✏You can copy and rename me'!F32","v":" - "},{"$f":"'✏You can copy and rename me'!G32","v":0},{"$f":"'✏You can copy and rename me'!H32","v":0},{"$f":"'✏You can copy and rename me'!I32","v":0},{"$f":"'✏You can copy and rename me'!J32","v":""},{"$f":"'✏You can copy and rename me'!K32","v":1},{"$f":"'✏You can copy and rename me'!L32","v":0},{"$f":"'✏You can copy and rename me'!M32","v":37},{"$f":"'✏You can copy and rename me'!N32","v":0},{"$f":"'✏You can copy and rename me'!O32","v":0},{"$f":"'✏You can copy and rename me'!P32","v":""},{"$f":"'✏You can copy and rename me'!Q32","v":""},{"$f":"'✏You can copy and rename me'!R32","v":0},{"$f":"'✏You can copy and rename me'!S32","v":""},{"$f":"'✏You can copy and rename me'!T32","v":""},{"$f":"'✏You can copy and rename me'!U32","v":0},{"$f":"'✏You can copy and rename me'!V32","v":""},{"$f":"'✏You can copy and rename me'!W32","v":""},{"$f":"'✏You can copy and rename me'!X32","v":0},{"$f":"'✏You can copy and rename me'!Y32","v":""},{"$f":"'✏You can copy and rename me'!Z32","v":""},{"$f":"'✏You can copy and rename me'!AA32","v":0},{"$f":"'✏You can copy and rename me'!AB32","v":""},{"$f":"'✏You can copy and rename me'!AC32","v":""},{"$f":"'✏You can copy and rename me'!AD32","v":0},{"$f":"'✏You can copy and rename me'!AE32","v":""},{"$f":"'✏You can copy and rename me'!AF32","v":""},{"$f":"'✏You can copy and rename me'!AG32","v":0},{"$f":"'✏You can copy and rename me'!AH32","v":""},{"$f":"'✏You can copy and rename me'!AI32","v":""},{"$f":"'✏You can copy and rename me'!AJ32","v":0},{"$f":"'✏You can copy and rename me'!AK32","v":""},{"$f":"'✏You can copy and rename me'!AL32","v":""},{"$f":"'✏You can copy and rename me'!AM32","v":0},{"$f":"'✏You can copy and rename me'!AN32","v":""},{"$f":"'✏You can copy and rename me'!AO32","v":""},{"$f":"'✏You can copy and rename me'!AP32","v":0},{"$f":"'✏You can copy and rename me'!AQ32","v":""},{"$f":"'✏You can copy and rename me'!AR32","v":""},{"$f":"'✏You can copy and rename me'!AS32","v":0},{"$f":"'✏You can copy and rename me'!AT32","v":0},{"$f":"'✏You can copy and rename me'!AU32","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F33,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B33","v":"Salary"},{"$f":"'✏You can copy and rename me'!C33","v":"VIP"},{"$f":"'✏You can copy and rename me'!D33","v":0},{"$f":"'✏You can copy and rename me'!E33","v":0},{"$f":"'✏You can copy and rename me'!F33","v":" - "},{"$f":"'✏You can copy and rename me'!G33","v":0},{"$f":"'✏You can copy and rename me'!H33","v":0},{"$f":"'✏You can copy and rename me'!I33","v":0},{"$f":"'✏You can copy and rename me'!J33","v":""},{"$f":"'✏You can copy and rename me'!K33","v":1},{"$f":"'✏You can copy and rename me'!L33","v":0},{"$f":"'✏You can copy and rename me'!M33","v":37},{"$f":"'✏You can copy and rename me'!N33","v":0},{"$f":"'✏You can copy and rename me'!O33","v":0},{"$f":"'✏You can copy and rename me'!P33","v":""},{"$f":"'✏You can copy and rename me'!Q33","v":""},{"$f":"'✏You can copy and rename me'!R33","v":0},{"$f":"'✏You can copy and rename me'!S33","v":""},{"$f":"'✏You can copy and rename me'!T33","v":""},{"$f":"'✏You can copy and rename me'!U33","v":0},{"$f":"'✏You can copy and rename me'!V33","v":""},{"$f":"'✏You can copy and rename me'!W33","v":""},{"$f":"'✏You can copy and rename me'!X33","v":0},{"$f":"'✏You can copy and rename me'!Y33","v":""},{"$f":"'✏You can copy and rename me'!Z33","v":""},{"$f":"'✏You can copy and rename me'!AA33","v":0},{"$f":"'✏You can copy and rename me'!AB33","v":""},{"$f":"'✏You can copy and rename me'!AC33","v":""},{"$f":"'✏You can copy and rename me'!AD33","v":0},{"$f":"'✏You can copy and rename me'!AE33","v":""},{"$f":"'✏You can copy and rename me'!AF33","v":""},{"$f":"'✏You can copy and rename me'!AG33","v":0},{"$f":"'✏You can copy and rename me'!AH33","v":""},{"$f":"'✏You can copy and rename me'!AI33","v":""},{"$f":"'✏You can copy and rename me'!AJ33","v":0},{"$f":"'✏You can copy and rename me'!AK33","v":""},{"$f":"'✏You can copy and rename me'!AL33","v":""},{"$f":"'✏You can copy and rename me'!AM33","v":0},{"$f":"'✏You can copy and rename me'!AN33","v":""},{"$f":"'✏You can copy and rename me'!AO33","v":""},{"$f":"'✏You can copy and rename me'!AP33","v":0},{"$f":"'✏You can copy and rename me'!AQ33","v":""},{"$f":"'✏You can copy and rename me'!AR33","v":""},{"$f":"'✏You can copy and rename me'!AS33","v":0},{"$f":"'✏You can copy and rename me'!AT33","v":0},{"$f":"'✏You can copy and rename me'!AU33","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F34,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B34","v":"Salary"},{"$f":"'✏You can copy and rename me'!C34","v":"VIP"},{"$f":"'✏You can copy and rename me'!D34","v":0},{"$f":"'✏You can copy and rename me'!E34","v":0},{"$f":"'✏You can copy and rename me'!F34","v":" - "},{"$f":"'✏You can copy and rename me'!G34","v":0},{"$f":"'✏You can copy and rename me'!H34","v":0},{"$f":"'✏You can copy and rename me'!I34","v":0},{"$f":"'✏You can copy and rename me'!J34","v":""},{"$f":"'✏You can copy and rename me'!K34","v":1},{"$f":"'✏You can copy and rename me'!L34","v":0},{"$f":"'✏You can copy and rename me'!M34","v":37},{"$f":"'✏You can copy and rename me'!N34","v":0},{"$f":"'✏You can copy and rename me'!O34","v":0},{"$f":"'✏You can copy and rename me'!P34","v":""},{"$f":"'✏You can copy and rename me'!Q34","v":""},{"$f":"'✏You can copy and rename me'!R34","v":0},{"$f":"'✏You can copy and rename me'!S34","v":""},{"$f":"'✏You can copy and rename me'!T34","v":""},{"$f":"'✏You can copy and rename me'!U34","v":0},{"$f":"'✏You can copy and rename me'!V34","v":""},{"$f":"'✏You can copy and rename me'!W34","v":""},{"$f":"'✏You can copy and rename me'!X34","v":0},{"$f":"'✏You can copy and rename me'!Y34","v":""},{"$f":"'✏You can copy and rename me'!Z34","v":""},{"$f":"'✏You can copy and rename me'!AA34","v":0},{"$f":"'✏You can copy and rename me'!AB34","v":""},{"$f":"'✏You can copy and rename me'!AC34","v":""},{"$f":"'✏You can copy and rename me'!AD34","v":0},{"$f":"'✏You can copy and rename me'!AE34","v":""},{"$f":"'✏You can copy and rename me'!AF34","v":""},{"$f":"'✏You can copy and rename me'!AG34","v":0},{"$f":"'✏You can copy and rename me'!AH34","v":""},{"$f":"'✏You can copy and rename me'!AI34","v":""},{"$f":"'✏You can copy and rename me'!AJ34","v":0},{"$f":"'✏You can copy and rename me'!AK34","v":""},{"$f":"'✏You can copy and rename me'!AL34","v":""},{"$f":"'✏You can copy and rename me'!AM34","v":0},{"$f":"'✏You can copy and rename me'!AN34","v":""},{"$f":"'✏You can copy and rename me'!AO34","v":""},{"$f":"'✏You can copy and rename me'!AP34","v":0},{"$f":"'✏You can copy and rename me'!AQ34","v":""},{"$f":"'✏You can copy and rename me'!AR34","v":""},{"$f":"'✏You can copy and rename me'!AS34","v":0},{"$f":"'✏You can copy and rename me'!AT34","v":0},{"$f":"'✏You can copy and rename me'!AU34","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F35,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B35","v":"Salary"},{"$f":"'✏You can copy and rename me'!C35","v":"VIP"},{"$f":"'✏You can copy and rename me'!D35","v":0},{"$f":"'✏You can copy and rename me'!E35","v":0},{"$f":"'✏You can copy and rename me'!F35","v":" - "},{"$f":"'✏You can copy and rename me'!G35","v":0},{"$f":"'✏You can copy and rename me'!H35","v":0},{"$f":"'✏You can copy and rename me'!I35","v":0},{"$f":"'✏You can copy and rename me'!J35","v":""},{"$f":"'✏You can copy and rename me'!K35","v":1},{"$f":"'✏You can copy and rename me'!L35","v":0},{"$f":"'✏You can copy and rename me'!M35","v":37},{"$f":"'✏You can copy and rename me'!N35","v":0},{"$f":"'✏You can copy and rename me'!O35","v":0},{"$f":"'✏You can copy and rename me'!P35","v":""},{"$f":"'✏You can copy and rename me'!Q35","v":""},{"$f":"'✏You can copy and rename me'!R35","v":0},{"$f":"'✏You can copy and rename me'!S35","v":""},{"$f":"'✏You can copy and rename me'!T35","v":""},{"$f":"'✏You can copy and rename me'!U35","v":0},{"$f":"'✏You can copy and rename me'!V35","v":""},{"$f":"'✏You can copy and rename me'!W35","v":""},{"$f":"'✏You can copy and rename me'!X35","v":0},{"$f":"'✏You can copy and rename me'!Y35","v":""},{"$f":"'✏You can copy and rename me'!Z35","v":""},{"$f":"'✏You can copy and rename me'!AA35","v":0},{"$f":"'✏You can copy and rename me'!AB35","v":""},{"$f":"'✏You can copy and rename me'!AC35","v":""},{"$f":"'✏You can copy and rename me'!AD35","v":0},{"$f":"'✏You can copy and rename me'!AE35","v":""},{"$f":"'✏You can copy and rename me'!AF35","v":""},{"$f":"'✏You can copy and rename me'!AG35","v":0},{"$f":"'✏You can copy and rename me'!AH35","v":""},{"$f":"'✏You can copy and rename me'!AI35","v":""},{"$f":"'✏You can copy and rename me'!AJ35","v":0},{"$f":"'✏You can copy and rename me'!AK35","v":""},{"$f":"'✏You can copy and rename me'!AL35","v":""},{"$f":"'✏You can copy and rename me'!AM35","v":0},{"$f":"'✏You can copy and rename me'!AN35","v":""},{"$f":"'✏You can copy and rename me'!AO35","v":""},{"$f":"'✏You can copy and rename me'!AP35","v":0},{"$f":"'✏You can copy and rename me'!AQ35","v":""},{"$f":"'✏You can copy and rename me'!AR35","v":""},{"$f":"'✏You can copy and rename me'!AS35","v":0},{"$f":"'✏You can copy and rename me'!AT35","v":0},{"$f":"'✏You can copy and rename me'!AU35","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F36,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B36","v":"Salary"},{"$f":"'✏You can copy and rename me'!C36","v":"VIP"},{"$f":"'✏You can copy and rename me'!D36","v":0},{"$f":"'✏You can copy and rename me'!E36","v":0},{"$f":"'✏You can copy and rename me'!F36","v":" - "},{"$f":"'✏You can copy and rename me'!G36","v":0},{"$f":"'✏You can copy and rename me'!H36","v":0},{"$f":"'✏You can copy and rename me'!I36","v":0},{"$f":"'✏You can copy and rename me'!J36","v":""},{"$f":"'✏You can copy and rename me'!K36","v":1},{"$f":"'✏You can copy and rename me'!L36","v":0},{"$f":"'✏You can copy and rename me'!M36","v":37},{"$f":"'✏You can copy and rename me'!N36","v":0},{"$f":"'✏You can copy and rename me'!O36","v":0},{"$f":"'✏You can copy and rename me'!P36","v":""},{"$f":"'✏You can copy and rename me'!Q36","v":""},{"$f":"'✏You can copy and rename me'!R36","v":0},{"$f":"'✏You can copy and rename me'!S36","v":""},{"$f":"'✏You can copy and rename me'!T36","v":""},{"$f":"'✏You can copy and rename me'!U36","v":0},{"$f":"'✏You can copy and rename me'!V36","v":""},{"$f":"'✏You can copy and rename me'!W36","v":""},{"$f":"'✏You can copy and rename me'!X36","v":0},{"$f":"'✏You can copy and rename me'!Y36","v":""},{"$f":"'✏You can copy and rename me'!Z36","v":""},{"$f":"'✏You can copy and rename me'!AA36","v":0},{"$f":"'✏You can copy and rename me'!AB36","v":""},{"$f":"'✏You can copy and rename me'!AC36","v":""},{"$f":"'✏You can copy and rename me'!AD36","v":0},{"$f":"'✏You can copy and rename me'!AE36","v":""},{"$f":"'✏You can copy and rename me'!AF36","v":""},{"$f":"'✏You can copy and rename me'!AG36","v":0},{"$f":"'✏You can copy and rename me'!AH36","v":""},{"$f":"'✏You can copy and rename me'!AI36","v":""},{"$f":"'✏You can copy and rename me'!AJ36","v":0},{"$f":"'✏You can copy and rename me'!AK36","v":""},{"$f":"'✏You can copy and rename me'!AL36","v":""},{"$f":"'✏You can copy and rename me'!AM36","v":0},{"$f":"'✏You can copy and rename me'!AN36","v":""},{"$f":"'✏You can copy and rename me'!AO36","v":""},{"$f":"'✏You can copy and rename me'!AP36","v":0},{"$f":"'✏You can copy and rename me'!AQ36","v":""},{"$f":"'✏You can copy and rename me'!AR36","v":""},{"$f":"'✏You can copy and rename me'!AS36","v":0},{"$f":"'✏You can copy and rename me'!AT36","v":0},{"$f":"'✏You can copy and rename me'!AU36","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F37,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B37","v":"Salary"},{"$f":"'✏You can copy and rename me'!C37","v":"VIP"},{"$f":"'✏You can copy and rename me'!D37","v":0},{"$f":"'✏You can copy and rename me'!E37","v":0},{"$f":"'✏You can copy and rename me'!F37","v":" - "},{"$f":"'✏You can copy and rename me'!G37","v":0},{"$f":"'✏You can copy and rename me'!H37","v":0},{"$f":"'✏You can copy and rename me'!I37","v":0},{"$f":"'✏You can copy and rename me'!J37","v":""},{"$f":"'✏You can copy and rename me'!K37","v":1},{"$f":"'✏You can copy and rename me'!L37","v":0},{"$f":"'✏You can copy and rename me'!M37","v":37},{"$f":"'✏You can copy and rename me'!N37","v":0},{"$f":"'✏You can copy and rename me'!O37","v":0},{"$f":"'✏You can copy and rename me'!P37","v":""},{"$f":"'✏You can copy and rename me'!Q37","v":""},{"$f":"'✏You can copy and rename me'!R37","v":0},{"$f":"'✏You can copy and rename me'!S37","v":""},{"$f":"'✏You can copy and rename me'!T37","v":""},{"$f":"'✏You can copy and rename me'!U37","v":0},{"$f":"'✏You can copy and rename me'!V37","v":""},{"$f":"'✏You can copy and rename me'!W37","v":""},{"$f":"'✏You can copy and rename me'!X37","v":0},{"$f":"'✏You can copy and rename me'!Y37","v":""},{"$f":"'✏You can copy and rename me'!Z37","v":""},{"$f":"'✏You can copy and rename me'!AA37","v":0},{"$f":"'✏You can copy and rename me'!AB37","v":""},{"$f":"'✏You can copy and rename me'!AC37","v":""},{"$f":"'✏You can copy and rename me'!AD37","v":0},{"$f":"'✏You can copy and rename me'!AE37","v":""},{"$f":"'✏You can copy and rename me'!AF37","v":""},{"$f":"'✏You can copy and rename me'!AG37","v":0},{"$f":"'✏You can copy and rename me'!AH37","v":""},{"$f":"'✏You can copy and rename me'!AI37","v":""},{"$f":"'✏You can copy and rename me'!AJ37","v":0},{"$f":"'✏You can copy and rename me'!AK37","v":""},{"$f":"'✏You can copy and rename me'!AL37","v":""},{"$f":"'✏You can copy and rename me'!AM37","v":0},{"$f":"'✏You can copy and rename me'!AN37","v":""},{"$f":"'✏You can copy and rename me'!AO37","v":""},{"$f":"'✏You can copy and rename me'!AP37","v":0},{"$f":"'✏You can copy and rename me'!AQ37","v":""},{"$f":"'✏You can copy and rename me'!AR37","v":""},{"$f":"'✏You can copy and rename me'!AS37","v":0},{"$f":"'✏You can copy and rename me'!AT37","v":0},{"$f":"'✏You can copy and rename me'!AU37","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F38,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B38","v":"Salary"},{"$f":"'✏You can copy and rename me'!C38","v":"VIP"},{"$f":"'✏You can copy and rename me'!D38","v":0},{"$f":"'✏You can copy and rename me'!E38","v":0},{"$f":"'✏You can copy and rename me'!F38","v":" - "},{"$f":"'✏You can copy and rename me'!G38","v":0},{"$f":"'✏You can copy and rename me'!H38","v":0},{"$f":"'✏You can copy and rename me'!I38","v":0},{"$f":"'✏You can copy and rename me'!J38","v":""},{"$f":"'✏You can copy and rename me'!K38","v":1},{"$f":"'✏You can copy and rename me'!L38","v":0},{"$f":"'✏You can copy and rename me'!M38","v":37},{"$f":"'✏You can copy and rename me'!N38","v":0},{"$f":"'✏You can copy and rename me'!O38","v":0},{"$f":"'✏You can copy and rename me'!P38","v":""},{"$f":"'✏You can copy and rename me'!Q38","v":""},{"$f":"'✏You can copy and rename me'!R38","v":0},{"$f":"'✏You can copy and rename me'!S38","v":""},{"$f":"'✏You can copy and rename me'!T38","v":""},{"$f":"'✏You can copy and rename me'!U38","v":0},{"$f":"'✏You can copy and rename me'!V38","v":""},{"$f":"'✏You can copy and rename me'!W38","v":""},{"$f":"'✏You can copy and rename me'!X38","v":0},{"$f":"'✏You can copy and rename me'!Y38","v":""},{"$f":"'✏You can copy and rename me'!Z38","v":""},{"$f":"'✏You can copy and rename me'!AA38","v":0},{"$f":"'✏You can copy and rename me'!AB38","v":""},{"$f":"'✏You can copy and rename me'!AC38","v":""},{"$f":"'✏You can copy and rename me'!AD38","v":0},{"$f":"'✏You can copy and rename me'!AE38","v":""},{"$f":"'✏You can copy and rename me'!AF38","v":""},{"$f":"'✏You can copy and rename me'!AG38","v":0},{"$f":"'✏You can copy and rename me'!AH38","v":""},{"$f":"'✏You can copy and rename me'!AI38","v":""},{"$f":"'✏You can copy and rename me'!AJ38","v":0},{"$f":"'✏You can copy and rename me'!AK38","v":""},{"$f":"'✏You can copy and rename me'!AL38","v":""},{"$f":"'✏You can copy and rename me'!AM38","v":0},{"$f":"'✏You can copy and rename me'!AN38","v":""},{"$f":"'✏You can copy and rename me'!AO38","v":""},{"$f":"'✏You can copy and rename me'!AP38","v":0},{"$f":"'✏You can copy and rename me'!AQ38","v":""},{"$f":"'✏You can copy and rename me'!AR38","v":""},{"$f":"'✏You can copy and rename me'!AS38","v":0},{"$f":"'✏You can copy and rename me'!AT38","v":0},{"$f":"'✏You can copy and rename me'!AU38","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F39,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B39","v":"Salary"},{"$f":"'✏You can copy and rename me'!C39","v":"VIP"},{"$f":"'✏You can copy and rename me'!D39","v":0},{"$f":"'✏You can copy and rename me'!E39","v":0},{"$f":"'✏You can copy and rename me'!F39","v":" - "},{"$f":"'✏You can copy and rename me'!G39","v":0},{"$f":"'✏You can copy and rename me'!H39","v":0},{"$f":"'✏You can copy and rename me'!I39","v":0},{"$f":"'✏You can copy and rename me'!J39","v":""},{"$f":"'✏You can copy and rename me'!K39","v":1},{"$f":"'✏You can copy and rename me'!L39","v":0},{"$f":"'✏You can copy and rename me'!M39","v":37},{"$f":"'✏You can copy and rename me'!N39","v":0},{"$f":"'✏You can copy and rename me'!O39","v":0},{"$f":"'✏You can copy and rename me'!P39","v":""},{"$f":"'✏You can copy and rename me'!Q39","v":""},{"$f":"'✏You can copy and rename me'!R39","v":0},{"$f":"'✏You can copy and rename me'!S39","v":""},{"$f":"'✏You can copy and rename me'!T39","v":""},{"$f":"'✏You can copy and rename me'!U39","v":0},{"$f":"'✏You can copy and rename me'!V39","v":""},{"$f":"'✏You can copy and rename me'!W39","v":""},{"$f":"'✏You can copy and rename me'!X39","v":0},{"$f":"'✏You can copy and rename me'!Y39","v":""},{"$f":"'✏You can copy and rename me'!Z39","v":""},{"$f":"'✏You can copy and rename me'!AA39","v":0},{"$f":"'✏You can copy and rename me'!AB39","v":""},{"$f":"'✏You can copy and rename me'!AC39","v":""},{"$f":"'✏You can copy and rename me'!AD39","v":0},{"$f":"'✏You can copy and rename me'!AE39","v":""},{"$f":"'✏You can copy and rename me'!AF39","v":""},{"$f":"'✏You can copy and rename me'!AG39","v":0},{"$f":"'✏You can copy and rename me'!AH39","v":""},{"$f":"'✏You can copy and rename me'!AI39","v":""},{"$f":"'✏You can copy and rename me'!AJ39","v":0},{"$f":"'✏You can copy and rename me'!AK39","v":""},{"$f":"'✏You can copy and rename me'!AL39","v":""},{"$f":"'✏You can copy and rename me'!AM39","v":0},{"$f":"'✏You can copy and rename me'!AN39","v":""},{"$f":"'✏You can copy and rename me'!AO39","v":""},{"$f":"'✏You can copy and rename me'!AP39","v":0},{"$f":"'✏You can copy and rename me'!AQ39","v":""},{"$f":"'✏You can copy and rename me'!AR39","v":""},{"$f":"'✏You can copy and rename me'!AS39","v":0},{"$f":"'✏You can copy and rename me'!AT39","v":0},{"$f":"'✏You can copy and rename me'!AU39","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F40,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B40","v":"Salary"},{"$f":"'✏You can copy and rename me'!C40","v":"VIP"},{"$f":"'✏You can copy and rename me'!D40","v":0},{"$f":"'✏You can copy and rename me'!E40","v":0},{"$f":"'✏You can copy and rename me'!F40","v":" - "},{"$f":"'✏You can copy and rename me'!G40","v":0},{"$f":"'✏You can copy and rename me'!H40","v":0},{"$f":"'✏You can copy and rename me'!I40","v":0},{"$f":"'✏You can copy and rename me'!J40","v":""},{"$f":"'✏You can copy and rename me'!K40","v":1},{"$f":"'✏You can copy and rename me'!L40","v":0},{"$f":"'✏You can copy and rename me'!M40","v":37},{"$f":"'✏You can copy and rename me'!N40","v":0},{"$f":"'✏You can copy and rename me'!O40","v":0},{"$f":"'✏You can copy and rename me'!P40","v":""},{"$f":"'✏You can copy and rename me'!Q40","v":""},{"$f":"'✏You can copy and rename me'!R40","v":0},{"$f":"'✏You can copy and rename me'!S40","v":""},{"$f":"'✏You can copy and rename me'!T40","v":""},{"$f":"'✏You can copy and rename me'!U40","v":0},{"$f":"'✏You can copy and rename me'!V40","v":""},{"$f":"'✏You can copy and rename me'!W40","v":""},{"$f":"'✏You can copy and rename me'!X40","v":0},{"$f":"'✏You can copy and rename me'!Y40","v":""},{"$f":"'✏You can copy and rename me'!Z40","v":""},{"$f":"'✏You can copy and rename me'!AA40","v":0},{"$f":"'✏You can copy and rename me'!AB40","v":""},{"$f":"'✏You can copy and rename me'!AC40","v":""},{"$f":"'✏You can copy and rename me'!AD40","v":0},{"$f":"'✏You can copy and rename me'!AE40","v":""},{"$f":"'✏You can copy and rename me'!AF40","v":""},{"$f":"'✏You can copy and rename me'!AG40","v":0},{"$f":"'✏You can copy and rename me'!AH40","v":""},{"$f":"'✏You can copy and rename me'!AI40","v":""},{"$f":"'✏You can copy and rename me'!AJ40","v":0},{"$f":"'✏You can copy and rename me'!AK40","v":""},{"$f":"'✏You can copy and rename me'!AL40","v":""},{"$f":"'✏You can copy and rename me'!AM40","v":0},{"$f":"'✏You can copy and rename me'!AN40","v":""},{"$f":"'✏You can copy and rename me'!AO40","v":""},{"$f":"'✏You can copy and rename me'!AP40","v":0},{"$f":"'✏You can copy and rename me'!AQ40","v":""},{"$f":"'✏You can copy and rename me'!AR40","v":""},{"$f":"'✏You can copy and rename me'!AS40","v":0},{"$f":"'✏You can copy and rename me'!AT40","v":0},{"$f":"'✏You can copy and rename me'!AU40","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F41,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B41","v":"Salary"},{"$f":"'✏You can copy and rename me'!C41","v":"VIP"},{"$f":"'✏You can copy and rename me'!D41","v":0},{"$f":"'✏You can copy and rename me'!E41","v":0},{"$f":"'✏You can copy and rename me'!F41","v":" - "},{"$f":"'✏You can copy and rename me'!G41","v":0},{"$f":"'✏You can copy and rename me'!H41","v":0},{"$f":"'✏You can copy and rename me'!I41","v":0},{"$f":"'✏You can copy and rename me'!J41","v":""},{"$f":"'✏You can copy and rename me'!K41","v":1},{"$f":"'✏You can copy and rename me'!L41","v":0},{"$f":"'✏You can copy and rename me'!M41","v":37},{"$f":"'✏You can copy and rename me'!N41","v":0},{"$f":"'✏You can copy and rename me'!O41","v":0},{"$f":"'✏You can copy and rename me'!P41","v":""},{"$f":"'✏You can copy and rename me'!Q41","v":""},{"$f":"'✏You can copy and rename me'!R41","v":0},{"$f":"'✏You can copy and rename me'!S41","v":""},{"$f":"'✏You can copy and rename me'!T41","v":""},{"$f":"'✏You can copy and rename me'!U41","v":0},{"$f":"'✏You can copy and rename me'!V41","v":""},{"$f":"'✏You can copy and rename me'!W41","v":""},{"$f":"'✏You can copy and rename me'!X41","v":0},{"$f":"'✏You can copy and rename me'!Y41","v":""},{"$f":"'✏You can copy and rename me'!Z41","v":""},{"$f":"'✏You can copy and rename me'!AA41","v":0},{"$f":"'✏You can copy and rename me'!AB41","v":""},{"$f":"'✏You can copy and rename me'!AC41","v":""},{"$f":"'✏You can copy and rename me'!AD41","v":0},{"$f":"'✏You can copy and rename me'!AE41","v":""},{"$f":"'✏You can copy and rename me'!AF41","v":""},{"$f":"'✏You can copy and rename me'!AG41","v":0},{"$f":"'✏You can copy and rename me'!AH41","v":""},{"$f":"'✏You can copy and rename me'!AI41","v":""},{"$f":"'✏You can copy and rename me'!AJ41","v":0},{"$f":"'✏You can copy and rename me'!AK41","v":""},{"$f":"'✏You can copy and rename me'!AL41","v":""},{"$f":"'✏You can copy and rename me'!AM41","v":0},{"$f":"'✏You can copy and rename me'!AN41","v":""},{"$f":"'✏You can copy and rename me'!AO41","v":""},{"$f":"'✏You can copy and rename me'!AP41","v":0},{"$f":"'✏You can copy and rename me'!AQ41","v":""},{"$f":"'✏You can copy and rename me'!AR41","v":""},{"$f":"'✏You can copy and rename me'!AS41","v":0},{"$f":"'✏You can copy and rename me'!AT41","v":0},{"$f":"'✏You can copy and rename me'!AU41","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F42,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B42","v":"Salary"},{"$f":"'✏You can copy and rename me'!C42","v":"VIP"},{"$f":"'✏You can copy and rename me'!D42","v":0},{"$f":"'✏You can copy and rename me'!E42","v":0},{"$f":"'✏You can copy and rename me'!F42","v":" - "},{"$f":"'✏You can copy and rename me'!G42","v":0},{"$f":"'✏You can copy and rename me'!H42","v":0},{"$f":"'✏You can copy and rename me'!I42","v":0},{"$f":"'✏You can copy and rename me'!J42","v":""},{"$f":"'✏You can copy and rename me'!K42","v":1},{"$f":"'✏You can copy and rename me'!L42","v":0},{"$f":"'✏You can copy and rename me'!M42","v":37},{"$f":"'✏You can copy and rename me'!N42","v":0},{"$f":"'✏You can copy and rename me'!O42","v":0},{"$f":"'✏You can copy and rename me'!P42","v":""},{"$f":"'✏You can copy and rename me'!Q42","v":""},{"$f":"'✏You can copy and rename me'!R42","v":0},{"$f":"'✏You can copy and rename me'!S42","v":""},{"$f":"'✏You can copy and rename me'!T42","v":""},{"$f":"'✏You can copy and rename me'!U42","v":0},{"$f":"'✏You can copy and rename me'!V42","v":""},{"$f":"'✏You can copy and rename me'!W42","v":""},{"$f":"'✏You can copy and rename me'!X42","v":0},{"$f":"'✏You can copy and rename me'!Y42","v":""},{"$f":"'✏You can copy and rename me'!Z42","v":""},{"$f":"'✏You can copy and rename me'!AA42","v":0},{"$f":"'✏You can copy and rename me'!AB42","v":""},{"$f":"'✏You can copy and rename me'!AC42","v":""},{"$f":"'✏You can copy and rename me'!AD42","v":0},{"$f":"'✏You can copy and rename me'!AE42","v":""},{"$f":"'✏You can copy and rename me'!AF42","v":""},{"$f":"'✏You can copy and rename me'!AG42","v":0},{"$f":"'✏You can copy and rename me'!AH42","v":""},{"$f":"'✏You can copy and rename me'!AI42","v":""},{"$f":"'✏You can copy and rename me'!AJ42","v":0},{"$f":"'✏You can copy and rename me'!AK42","v":""},{"$f":"'✏You can copy and rename me'!AL42","v":""},{"$f":"'✏You can copy and rename me'!AM42","v":0},{"$f":"'✏You can copy and rename me'!AN42","v":""},{"$f":"'✏You can copy and rename me'!AO42","v":""},{"$f":"'✏You can copy and rename me'!AP42","v":0},{"$f":"'✏You can copy and rename me'!AQ42","v":""},{"$f":"'✏You can copy and rename me'!AR42","v":""},{"$f":"'✏You can copy and rename me'!AS42","v":0},{"$f":"'✏You can copy and rename me'!AT42","v":0},{"$f":"'✏You can copy and rename me'!AU42","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F43,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B43","v":"Salary"},{"$f":"'✏You can copy and rename me'!C43","v":"VIP"},{"$f":"'✏You can copy and rename me'!D43","v":0},{"$f":"'✏You can copy and rename me'!E43","v":0},{"$f":"'✏You can copy and rename me'!F43","v":" - "},{"$f":"'✏You can copy and rename me'!G43","v":0},{"$f":"'✏You can copy and rename me'!H43","v":0},{"$f":"'✏You can copy and rename me'!I43","v":0},{"$f":"'✏You can copy and rename me'!J43","v":""},{"$f":"'✏You can copy and rename me'!K43","v":1},{"$f":"'✏You can copy and rename me'!L43","v":0},{"$f":"'✏You can copy and rename me'!M43","v":37},{"$f":"'✏You can copy and rename me'!N43","v":0},{"$f":"'✏You can copy and rename me'!O43","v":0},{"$f":"'✏You can copy and rename me'!P43","v":""},{"$f":"'✏You can copy and rename me'!Q43","v":""},{"$f":"'✏You can copy and rename me'!R43","v":0},{"$f":"'✏You can copy and rename me'!S43","v":""},{"$f":"'✏You can copy and rename me'!T43","v":""},{"$f":"'✏You can copy and rename me'!U43","v":0},{"$f":"'✏You can copy and rename me'!V43","v":""},{"$f":"'✏You can copy and rename me'!W43","v":""},{"$f":"'✏You can copy and rename me'!X43","v":0},{"$f":"'✏You can copy and rename me'!Y43","v":""},{"$f":"'✏You can copy and rename me'!Z43","v":""},{"$f":"'✏You can copy and rename me'!AA43","v":0},{"$f":"'✏You can copy and rename me'!AB43","v":""},{"$f":"'✏You can copy and rename me'!AC43","v":""},{"$f":"'✏You can copy and rename me'!AD43","v":0},{"$f":"'✏You can copy and rename me'!AE43","v":""},{"$f":"'✏You can copy and rename me'!AF43","v":""},{"$f":"'✏You can copy and rename me'!AG43","v":0},{"$f":"'✏You can copy and rename me'!AH43","v":""},{"$f":"'✏You can copy and rename me'!AI43","v":""},{"$f":"'✏You can copy and rename me'!AJ43","v":0},{"$f":"'✏You can copy and rename me'!AK43","v":""},{"$f":"'✏You can copy and rename me'!AL43","v":""},{"$f":"'✏You can copy and rename me'!AM43","v":0},{"$f":"'✏You can copy and rename me'!AN43","v":""},{"$f":"'✏You can copy and rename me'!AO43","v":""},{"$f":"'✏You can copy and rename me'!AP43","v":0},{"$f":"'✏You can copy and rename me'!AQ43","v":""},{"$f":"'✏You can copy and rename me'!AR43","v":""},{"$f":"'✏You can copy and rename me'!AS43","v":0},{"$f":"'✏You can copy and rename me'!AT43","v":0},{"$f":"'✏You can copy and rename me'!AU43","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F44,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B44","v":"Salary"},{"$f":"'✏You can copy and rename me'!C44","v":"VIP"},{"$f":"'✏You can copy and rename me'!D44","v":0},{"$f":"'✏You can copy and rename me'!E44","v":0},{"$f":"'✏You can copy and rename me'!F44","v":" - "},{"$f":"'✏You can copy and rename me'!G44","v":0},{"$f":"'✏You can copy and rename me'!H44","v":0},{"$f":"'✏You can copy and rename me'!I44","v":0},{"$f":"'✏You can copy and rename me'!J44","v":""},{"$f":"'✏You can copy and rename me'!K44","v":1},{"$f":"'✏You can copy and rename me'!L44","v":0},{"$f":"'✏You can copy and rename me'!M44","v":37},{"$f":"'✏You can copy and rename me'!N44","v":0},{"$f":"'✏You can copy and rename me'!O44","v":0},{"$f":"'✏You can copy and rename me'!P44","v":""},{"$f":"'✏You can copy and rename me'!Q44","v":""},{"$f":"'✏You can copy and rename me'!R44","v":0},{"$f":"'✏You can copy and rename me'!S44","v":""},{"$f":"'✏You can copy and rename me'!T44","v":""},{"$f":"'✏You can copy and rename me'!U44","v":0},{"$f":"'✏You can copy and rename me'!V44","v":""},{"$f":"'✏You can copy and rename me'!W44","v":""},{"$f":"'✏You can copy and rename me'!X44","v":0},{"$f":"'✏You can copy and rename me'!Y44","v":""},{"$f":"'✏You can copy and rename me'!Z44","v":""},{"$f":"'✏You can copy and rename me'!AA44","v":0},{"$f":"'✏You can copy and rename me'!AB44","v":""},{"$f":"'✏You can copy and rename me'!AC44","v":""},{"$f":"'✏You can copy and rename me'!AD44","v":0},{"$f":"'✏You can copy and rename me'!AE44","v":""},{"$f":"'✏You can copy and rename me'!AF44","v":""},{"$f":"'✏You can copy and rename me'!AG44","v":0},{"$f":"'✏You can copy and rename me'!AH44","v":""},{"$f":"'✏You can copy and rename me'!AI44","v":""},{"$f":"'✏You can copy and rename me'!AJ44","v":0},{"$f":"'✏You can copy and rename me'!AK44","v":""},{"$f":"'✏You can copy and rename me'!AL44","v":""},{"$f":"'✏You can copy and rename me'!AM44","v":0},{"$f":"'✏You can copy and rename me'!AN44","v":""},{"$f":"'✏You can copy and rename me'!AO44","v":""},{"$f":"'✏You can copy and rename me'!AP44","v":0},{"$f":"'✏You can copy and rename me'!AQ44","v":""},{"$f":"'✏You can copy and rename me'!AR44","v":""},{"$f":"'✏You can copy and rename me'!AS44","v":0},{"$f":"'✏You can copy and rename me'!AT44","v":0},{"$f":"'✏You can copy and rename me'!AU44","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F45,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B45","v":"Salary"},{"$f":"'✏You can copy and rename me'!C45","v":"VIP"},{"$f":"'✏You can copy and rename me'!D45","v":0},{"$f":"'✏You can copy and rename me'!E45","v":0},{"$f":"'✏You can copy and rename me'!F45","v":" - "},{"$f":"'✏You can copy and rename me'!G45","v":0},{"$f":"'✏You can copy and rename me'!H45","v":0},{"$f":"'✏You can copy and rename me'!I45","v":0},{"$f":"'✏You can copy and rename me'!J45","v":""},{"$f":"'✏You can copy and rename me'!K45","v":1},{"$f":"'✏You can copy and rename me'!L45","v":0},{"$f":"'✏You can copy and rename me'!M45","v":37},{"$f":"'✏You can copy and rename me'!N45","v":0},{"$f":"'✏You can copy and rename me'!O45","v":0},{"$f":"'✏You can copy and rename me'!P45","v":""},{"$f":"'✏You can copy and rename me'!Q45","v":""},{"$f":"'✏You can copy and rename me'!R45","v":0},{"$f":"'✏You can copy and rename me'!S45","v":""},{"$f":"'✏You can copy and rename me'!T45","v":""},{"$f":"'✏You can copy and rename me'!U45","v":0},{"$f":"'✏You can copy and rename me'!V45","v":""},{"$f":"'✏You can copy and rename me'!W45","v":""},{"$f":"'✏You can copy and rename me'!X45","v":0},{"$f":"'✏You can copy and rename me'!Y45","v":""},{"$f":"'✏You can copy and rename me'!Z45","v":""},{"$f":"'✏You can copy and rename me'!AA45","v":0},{"$f":"'✏You can copy and rename me'!AB45","v":""},{"$f":"'✏You can copy and rename me'!AC45","v":""},{"$f":"'✏You can copy and rename me'!AD45","v":0},{"$f":"'✏You can copy and rename me'!AE45","v":""},{"$f":"'✏You can copy and rename me'!AF45","v":""},{"$f":"'✏You can copy and rename me'!AG45","v":0},{"$f":"'✏You can copy and rename me'!AH45","v":""},{"$f":"'✏You can copy and rename me'!AI45","v":""},{"$f":"'✏You can copy and rename me'!AJ45","v":0},{"$f":"'✏You can copy and rename me'!AK45","v":""},{"$f":"'✏You can copy and rename me'!AL45","v":""},{"$f":"'✏You can copy and rename me'!AM45","v":0},{"$f":"'✏You can copy and rename me'!AN45","v":""},{"$f":"'✏You can copy and rename me'!AO45","v":""},{"$f":"'✏You can copy and rename me'!AP45","v":0},{"$f":"'✏You can copy and rename me'!AQ45","v":""},{"$f":"'✏You can copy and rename me'!AR45","v":""},{"$f":"'✏You can copy and rename me'!AS45","v":0},{"$f":"'✏You can copy and rename me'!AT45","v":0},{"$f":"'✏You can copy and rename me'!AU45","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F46,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B46","v":"Salary"},{"$f":"'✏You can copy and rename me'!C46","v":"VIP"},{"$f":"'✏You can copy and rename me'!D46","v":0},{"$f":"'✏You can copy and rename me'!E46","v":0},{"$f":"'✏You can copy and rename me'!F46","v":" - "},{"$f":"'✏You can copy and rename me'!G46","v":0},{"$f":"'✏You can copy and rename me'!H46","v":0},{"$f":"'✏You can copy and rename me'!I46","v":0},{"$f":"'✏You can copy and rename me'!J46","v":""},{"$f":"'✏You can copy and rename me'!K46","v":1},{"$f":"'✏You can copy and rename me'!L46","v":0},{"$f":"'✏You can copy and rename me'!M46","v":37},{"$f":"'✏You can copy and rename me'!N46","v":0},{"$f":"'✏You can copy and rename me'!O46","v":0},{"$f":"'✏You can copy and rename me'!P46","v":""},{"$f":"'✏You can copy and rename me'!Q46","v":""},{"$f":"'✏You can copy and rename me'!R46","v":0},{"$f":"'✏You can copy and rename me'!S46","v":""},{"$f":"'✏You can copy and rename me'!T46","v":""},{"$f":"'✏You can copy and rename me'!U46","v":0},{"$f":"'✏You can copy and rename me'!V46","v":""},{"$f":"'✏You can copy and rename me'!W46","v":""},{"$f":"'✏You can copy and rename me'!X46","v":0},{"$f":"'✏You can copy and rename me'!Y46","v":""},{"$f":"'✏You can copy and rename me'!Z46","v":""},{"$f":"'✏You can copy and rename me'!AA46","v":0},{"$f":"'✏You can copy and rename me'!AB46","v":""},{"$f":"'✏You can copy and rename me'!AC46","v":""},{"$f":"'✏You can copy and rename me'!AD46","v":0},{"$f":"'✏You can copy and rename me'!AE46","v":""},{"$f":"'✏You can copy and rename me'!AF46","v":""},{"$f":"'✏You can copy and rename me'!AG46","v":0},{"$f":"'✏You can copy and rename me'!AH46","v":""},{"$f":"'✏You can copy and rename me'!AI46","v":""},{"$f":"'✏You can copy and rename me'!AJ46","v":0},{"$f":"'✏You can copy and rename me'!AK46","v":""},{"$f":"'✏You can copy and rename me'!AL46","v":""},{"$f":"'✏You can copy and rename me'!AM46","v":0},{"$f":"'✏You can copy and rename me'!AN46","v":""},{"$f":"'✏You can copy and rename me'!AO46","v":""},{"$f":"'✏You can copy and rename me'!AP46","v":0},{"$f":"'✏You can copy and rename me'!AQ46","v":""},{"$f":"'✏You can copy and rename me'!AR46","v":""},{"$f":"'✏You can copy and rename me'!AS46","v":0},{"$f":"'✏You can copy and rename me'!AT46","v":0},{"$f":"'✏You can copy and rename me'!AU46","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F47,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B47","v":"Salary"},{"$f":"'✏You can copy and rename me'!C47","v":"VIP"},{"$f":"'✏You can copy and rename me'!D47","v":0},{"$f":"'✏You can copy and rename me'!E47","v":0},{"$f":"'✏You can copy and rename me'!F47","v":" - "},{"$f":"'✏You can copy and rename me'!G47","v":0},{"$f":"'✏You can copy and rename me'!H47","v":0},{"$f":"'✏You can copy and rename me'!I47","v":0},{"$f":"'✏You can copy and rename me'!J47","v":""},{"$f":"'✏You can copy and rename me'!K47","v":1},{"$f":"'✏You can copy and rename me'!L47","v":0},{"$f":"'✏You can copy and rename me'!M47","v":37},{"$f":"'✏You can copy and rename me'!N47","v":0},{"$f":"'✏You can copy and rename me'!O47","v":0},{"$f":"'✏You can copy and rename me'!P47","v":""},{"$f":"'✏You can copy and rename me'!Q47","v":""},{"$f":"'✏You can copy and rename me'!R47","v":0},{"$f":"'✏You can copy and rename me'!S47","v":""},{"$f":"'✏You can copy and rename me'!T47","v":""},{"$f":"'✏You can copy and rename me'!U47","v":0},{"$f":"'✏You can copy and rename me'!V47","v":""},{"$f":"'✏You can copy and rename me'!W47","v":""},{"$f":"'✏You can copy and rename me'!X47","v":0},{"$f":"'✏You can copy and rename me'!Y47","v":""},{"$f":"'✏You can copy and rename me'!Z47","v":""},{"$f":"'✏You can copy and rename me'!AA47","v":0},{"$f":"'✏You can copy and rename me'!AB47","v":""},{"$f":"'✏You can copy and rename me'!AC47","v":""},{"$f":"'✏You can copy and rename me'!AD47","v":0},{"$f":"'✏You can copy and rename me'!AE47","v":""},{"$f":"'✏You can copy and rename me'!AF47","v":""},{"$f":"'✏You can copy and rename me'!AG47","v":0},{"$f":"'✏You can copy and rename me'!AH47","v":""},{"$f":"'✏You can copy and rename me'!AI47","v":""},{"$f":"'✏You can copy and rename me'!AJ47","v":0},{"$f":"'✏You can copy and rename me'!AK47","v":""},{"$f":"'✏You can copy and rename me'!AL47","v":""},{"$f":"'✏You can copy and rename me'!AM47","v":0},{"$f":"'✏You can copy and rename me'!AN47","v":""},{"$f":"'✏You can copy and rename me'!AO47","v":""},{"$f":"'✏You can copy and rename me'!AP47","v":0},{"$f":"'✏You can copy and rename me'!AQ47","v":""},{"$f":"'✏You can copy and rename me'!AR47","v":""},{"$f":"'✏You can copy and rename me'!AS47","v":0},{"$f":"'✏You can copy and rename me'!AT47","v":0},{"$f":"'✏You can copy and rename me'!AU47","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F48,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B48","v":"Salary"},{"$f":"'✏You can copy and rename me'!C48","v":"VIP"},{"$f":"'✏You can copy and rename me'!D48","v":0},{"$f":"'✏You can copy and rename me'!E48","v":0},{"$f":"'✏You can copy and rename me'!F48","v":" - "},{"$f":"'✏You can copy and rename me'!G48","v":0},{"$f":"'✏You can copy and rename me'!H48","v":0},{"$f":"'✏You can copy and rename me'!I48","v":0},{"$f":"'✏You can copy and rename me'!J48","v":""},{"$f":"'✏You can copy and rename me'!K48","v":1},{"$f":"'✏You can copy and rename me'!L48","v":0},{"$f":"'✏You can copy and rename me'!M48","v":37},{"$f":"'✏You can copy and rename me'!N48","v":0},{"$f":"'✏You can copy and rename me'!O48","v":0},{"$f":"'✏You can copy and rename me'!P48","v":""},{"$f":"'✏You can copy and rename me'!Q48","v":""},{"$f":"'✏You can copy and rename me'!R48","v":0},{"$f":"'✏You can copy and rename me'!S48","v":""},{"$f":"'✏You can copy and rename me'!T48","v":""},{"$f":"'✏You can copy and rename me'!U48","v":0},{"$f":"'✏You can copy and rename me'!V48","v":""},{"$f":"'✏You can copy and rename me'!W48","v":""},{"$f":"'✏You can copy and rename me'!X48","v":0},{"$f":"'✏You can copy and rename me'!Y48","v":""},{"$f":"'✏You can copy and rename me'!Z48","v":""},{"$f":"'✏You can copy and rename me'!AA48","v":0},{"$f":"'✏You can copy and rename me'!AB48","v":""},{"$f":"'✏You can copy and rename me'!AC48","v":""},{"$f":"'✏You can copy and rename me'!AD48","v":0},{"$f":"'✏You can copy and rename me'!AE48","v":""},{"$f":"'✏You can copy and rename me'!AF48","v":""},{"$f":"'✏You can copy and rename me'!AG48","v":0},{"$f":"'✏You can copy and rename me'!AH48","v":""},{"$f":"'✏You can copy and rename me'!AI48","v":""},{"$f":"'✏You can copy and rename me'!AJ48","v":0},{"$f":"'✏You can copy and rename me'!AK48","v":""},{"$f":"'✏You can copy and rename me'!AL48","v":""},{"$f":"'✏You can copy and rename me'!AM48","v":0},{"$f":"'✏You can copy and rename me'!AN48","v":""},{"$f":"'✏You can copy and rename me'!AO48","v":""},{"$f":"'✏You can copy and rename me'!AP48","v":0},{"$f":"'✏You can copy and rename me'!AQ48","v":""},{"$f":"'✏You can copy and rename me'!AR48","v":""},{"$f":"'✏You can copy and rename me'!AS48","v":0},{"$f":"'✏You can copy and rename me'!AT48","v":0},{"$f":"'✏You can copy and rename me'!AU48","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F49,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B49","v":"Salary"},{"$f":"'✏You can copy and rename me'!C49","v":"VIP"},{"$f":"'✏You can copy and rename me'!D49","v":0},{"$f":"'✏You can copy and rename me'!E49","v":0},{"$f":"'✏You can copy and rename me'!F49","v":" - "},{"$f":"'✏You can copy and rename me'!G49","v":0},{"$f":"'✏You can copy and rename me'!H49","v":0},{"$f":"'✏You can copy and rename me'!I49","v":0},{"$f":"'✏You can copy and rename me'!J49","v":""},{"$f":"'✏You can copy and rename me'!K49","v":1},{"$f":"'✏You can copy and rename me'!L49","v":0},{"$f":"'✏You can copy and rename me'!M49","v":37},{"$f":"'✏You can copy and rename me'!N49","v":0},{"$f":"'✏You can copy and rename me'!O49","v":0},{"$f":"'✏You can copy and rename me'!P49","v":""},{"$f":"'✏You can copy and rename me'!Q49","v":""},{"$f":"'✏You can copy and rename me'!R49","v":0},{"$f":"'✏You can copy and rename me'!S49","v":""},{"$f":"'✏You can copy and rename me'!T49","v":""},{"$f":"'✏You can copy and rename me'!U49","v":0},{"$f":"'✏You can copy and rename me'!V49","v":""},{"$f":"'✏You can copy and rename me'!W49","v":""},{"$f":"'✏You can copy and rename me'!X49","v":0},{"$f":"'✏You can copy and rename me'!Y49","v":""},{"$f":"'✏You can copy and rename me'!Z49","v":""},{"$f":"'✏You can copy and rename me'!AA49","v":0},{"$f":"'✏You can copy and rename me'!AB49","v":""},{"$f":"'✏You can copy and rename me'!AC49","v":""},{"$f":"'✏You can copy and rename me'!AD49","v":0},{"$f":"'✏You can copy and rename me'!AE49","v":""},{"$f":"'✏You can copy and rename me'!AF49","v":""},{"$f":"'✏You can copy and rename me'!AG49","v":0},{"$f":"'✏You can copy and rename me'!AH49","v":""},{"$f":"'✏You can copy and rename me'!AI49","v":""},{"$f":"'✏You can copy and rename me'!AJ49","v":0},{"$f":"'✏You can copy and rename me'!AK49","v":""},{"$f":"'✏You can copy and rename me'!AL49","v":""},{"$f":"'✏You can copy and rename me'!AM49","v":0},{"$f":"'✏You can copy and rename me'!AN49","v":""},{"$f":"'✏You can copy and rename me'!AO49","v":""},{"$f":"'✏You can copy and rename me'!AP49","v":0},{"$f":"'✏You can copy and rename me'!AQ49","v":""},{"$f":"'✏You can copy and rename me'!AR49","v":""},{"$f":"'✏You can copy and rename me'!AS49","v":0},{"$f":"'✏You can copy and rename me'!AT49","v":0},{"$f":"'✏You can copy and rename me'!AU49","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F50,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B50","v":"Salary"},{"$f":"'✏You can copy and rename me'!C50","v":"VIP"},{"$f":"'✏You can copy and rename me'!D50","v":0},{"$f":"'✏You can copy and rename me'!E50","v":0},{"$f":"'✏You can copy and rename me'!F50","v":" - "},{"$f":"'✏You can copy and rename me'!G50","v":0},{"$f":"'✏You can copy and rename me'!H50","v":0},{"$f":"'✏You can copy and rename me'!I50","v":0},{"$f":"'✏You can copy and rename me'!J50","v":""},{"$f":"'✏You can copy and rename me'!K50","v":1},{"$f":"'✏You can copy and rename me'!L50","v":0},{"$f":"'✏You can copy and rename me'!M50","v":37},{"$f":"'✏You can copy and rename me'!N50","v":0},{"$f":"'✏You can copy and rename me'!O50","v":0},{"$f":"'✏You can copy and rename me'!P50","v":""},{"$f":"'✏You can copy and rename me'!Q50","v":""},{"$f":"'✏You can copy and rename me'!R50","v":0},{"$f":"'✏You can copy and rename me'!S50","v":""},{"$f":"'✏You can copy and rename me'!T50","v":""},{"$f":"'✏You can copy and rename me'!U50","v":0},{"$f":"'✏You can copy and rename me'!V50","v":""},{"$f":"'✏You can copy and rename me'!W50","v":""},{"$f":"'✏You can copy and rename me'!X50","v":0},{"$f":"'✏You can copy and rename me'!Y50","v":""},{"$f":"'✏You can copy and rename me'!Z50","v":""},{"$f":"'✏You can copy and rename me'!AA50","v":0},{"$f":"'✏You can copy and rename me'!AB50","v":""},{"$f":"'✏You can copy and rename me'!AC50","v":""},{"$f":"'✏You can copy and rename me'!AD50","v":0},{"$f":"'✏You can copy and rename me'!AE50","v":""},{"$f":"'✏You can copy and rename me'!AF50","v":""},{"$f":"'✏You can copy and rename me'!AG50","v":0},{"$f":"'✏You can copy and rename me'!AH50","v":""},{"$f":"'✏You can copy and rename me'!AI50","v":""},{"$f":"'✏You can copy and rename me'!AJ50","v":0},{"$f":"'✏You can copy and rename me'!AK50","v":""},{"$f":"'✏You can copy and rename me'!AL50","v":""},{"$f":"'✏You can copy and rename me'!AM50","v":0},{"$f":"'✏You can copy and rename me'!AN50","v":""},{"$f":"'✏You can copy and rename me'!AO50","v":""},{"$f":"'✏You can copy and rename me'!AP50","v":0},{"$f":"'✏You can copy and rename me'!AQ50","v":""},{"$f":"'✏You can copy and rename me'!AR50","v":""},{"$f":"'✏You can copy and rename me'!AS50","v":0},{"$f":"'✏You can copy and rename me'!AT50","v":0},{"$f":"'✏You can copy and rename me'!AU50","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F51,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B51","v":"Salary"},{"$f":"'✏You can copy and rename me'!C51","v":"VIP"},{"$f":"'✏You can copy and rename me'!D51","v":0},{"$f":"'✏You can copy and rename me'!E51","v":0},{"$f":"'✏You can copy and rename me'!F51","v":" - "},{"$f":"'✏You can copy and rename me'!G51","v":0},{"$f":"'✏You can copy and rename me'!H51","v":0},{"$f":"'✏You can copy and rename me'!I51","v":0},{"$f":"'✏You can copy and rename me'!J51","v":""},{"$f":"'✏You can copy and rename me'!K51","v":1},{"$f":"'✏You can copy and rename me'!L51","v":0},{"$f":"'✏You can copy and rename me'!M51","v":37},{"$f":"'✏You can copy and rename me'!N51","v":0},{"$f":"'✏You can copy and rename me'!O51","v":0},{"$f":"'✏You can copy and rename me'!P51","v":""},{"$f":"'✏You can copy and rename me'!Q51","v":""},{"$f":"'✏You can copy and rename me'!R51","v":0},{"$f":"'✏You can copy and rename me'!S51","v":""},{"$f":"'✏You can copy and rename me'!T51","v":""},{"$f":"'✏You can copy and rename me'!U51","v":0},{"$f":"'✏You can copy and rename me'!V51","v":""},{"$f":"'✏You can copy and rename me'!W51","v":""},{"$f":"'✏You can copy and rename me'!X51","v":0},{"$f":"'✏You can copy and rename me'!Y51","v":""},{"$f":"'✏You can copy and rename me'!Z51","v":""},{"$f":"'✏You can copy and rename me'!AA51","v":0},{"$f":"'✏You can copy and rename me'!AB51","v":""},{"$f":"'✏You can copy and rename me'!AC51","v":""},{"$f":"'✏You can copy and rename me'!AD51","v":0},{"$f":"'✏You can copy and rename me'!AE51","v":""},{"$f":"'✏You can copy and rename me'!AF51","v":""},{"$f":"'✏You can copy and rename me'!AG51","v":0},{"$f":"'✏You can copy and rename me'!AH51","v":""},{"$f":"'✏You can copy and rename me'!AI51","v":""},{"$f":"'✏You can copy and rename me'!AJ51","v":0},{"$f":"'✏You can copy and rename me'!AK51","v":""},{"$f":"'✏You can copy and rename me'!AL51","v":""},{"$f":"'✏You can copy and rename me'!AM51","v":0},{"$f":"'✏You can copy and rename me'!AN51","v":""},{"$f":"'✏You can copy and rename me'!AO51","v":""},{"$f":"'✏You can copy and rename me'!AP51","v":0},{"$f":"'✏You can copy and rename me'!AQ51","v":""},{"$f":"'✏You can copy and rename me'!AR51","v":""},{"$f":"'✏You can copy and rename me'!AS51","v":0},{"$f":"'✏You can copy and rename me'!AT51","v":0},{"$f":"'✏You can copy and rename me'!AU51","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F52,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B52","v":"Salary"},{"$f":"'✏You can copy and rename me'!C52","v":"VIP"},{"$f":"'✏You can copy and rename me'!D52","v":0},{"$f":"'✏You can copy and rename me'!E52","v":0},{"$f":"'✏You can copy and rename me'!F52","v":" - "},{"$f":"'✏You can copy and rename me'!G52","v":0},{"$f":"'✏You can copy and rename me'!H52","v":0},{"$f":"'✏You can copy and rename me'!I52","v":0},{"$f":"'✏You can copy and rename me'!J52","v":""},{"$f":"'✏You can copy and rename me'!K52","v":1},{"$f":"'✏You can copy and rename me'!L52","v":0},{"$f":"'✏You can copy and rename me'!M52","v":37},{"$f":"'✏You can copy and rename me'!N52","v":0},{"$f":"'✏You can copy and rename me'!O52","v":0},{"$f":"'✏You can copy and rename me'!P52","v":""},{"$f":"'✏You can copy and rename me'!Q52","v":""},{"$f":"'✏You can copy and rename me'!R52","v":0},{"$f":"'✏You can copy and rename me'!S52","v":""},{"$f":"'✏You can copy and rename me'!T52","v":""},{"$f":"'✏You can copy and rename me'!U52","v":0},{"$f":"'✏You can copy and rename me'!V52","v":""},{"$f":"'✏You can copy and rename me'!W52","v":""},{"$f":"'✏You can copy and rename me'!X52","v":0},{"$f":"'✏You can copy and rename me'!Y52","v":""},{"$f":"'✏You can copy and rename me'!Z52","v":""},{"$f":"'✏You can copy and rename me'!AA52","v":0},{"$f":"'✏You can copy and rename me'!AB52","v":""},{"$f":"'✏You can copy and rename me'!AC52","v":""},{"$f":"'✏You can copy and rename me'!AD52","v":0},{"$f":"'✏You can copy and rename me'!AE52","v":""},{"$f":"'✏You can copy and rename me'!AF52","v":""},{"$f":"'✏You can copy and rename me'!AG52","v":0},{"$f":"'✏You can copy and rename me'!AH52","v":""},{"$f":"'✏You can copy and rename me'!AI52","v":""},{"$f":"'✏You can copy and rename me'!AJ52","v":0},{"$f":"'✏You can copy and rename me'!AK52","v":""},{"$f":"'✏You can copy and rename me'!AL52","v":""},{"$f":"'✏You can copy and rename me'!AM52","v":0},{"$f":"'✏You can copy and rename me'!AN52","v":""},{"$f":"'✏You can copy and rename me'!AO52","v":""},{"$f":"'✏You can copy and rename me'!AP52","v":0},{"$f":"'✏You can copy and rename me'!AQ52","v":""},{"$f":"'✏You can copy and rename me'!AR52","v":""},{"$f":"'✏You can copy and rename me'!AS52","v":0},{"$f":"'✏You can copy and rename me'!AT52","v":0},{"$f":"'✏You can copy and rename me'!AU52","v":0},"Partner organisation 1",0]
[null,"Salary","VIP",null,null," - ",null,null,null,{"$f":"_xlfn.XLOOKUP(F53,'🔒 Lister'!$M$3:$M$12,'🔒 Lister'!$N$3:$N$12,\"\")","v":""},1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B53","v":"Salary"},{"$f":"'✏You can copy and rename me'!C53","v":"VIP"},{"$f":"'✏You can copy and rename me'!D53","v":0},{"$f":"'✏You can copy and rename me'!E53","v":0},{"$f":"'✏You can copy and rename me'!F53","v":" - "},{"$f":"'✏You can copy and rename me'!G53","v":0},{"$f":"'✏You can copy and rename me'!H53","v":0},{"$f":"'✏You can copy and rename me'!I53","v":0},{"$f":"'✏You can copy and rename me'!J53","v":""},{"$f":"'✏You can copy and rename me'!K53","v":1},{"$f":"'✏You can copy and rename me'!L53","v":0},{"$f":"'✏You can copy and rename me'!M53","v":37},{"$f":"'✏You can copy and rename me'!N53","v":0},{"$f":"'✏You can copy and rename me'!O53","v":0},{"$f":"'✏You can copy and rename me'!P53","v":""},{"$f":"'✏You can copy and rename me'!Q53","v":""},{"$f":"'✏You can copy and rename me'!R53","v":0},{"$f":"'✏You can copy and rename me'!S53","v":""},{"$f":"'✏You can copy and rename me'!T53","v":""},{"$f":"'✏You can copy and rename me'!U53","v":0},{"$f":"'✏You can copy and rename me'!V53","v":""},{"$f":"'✏You can copy and rename me'!W53","v":""},{"$f":"'✏You can copy and rename me'!X53","v":0},{"$f":"'✏You can copy and rename me'!Y53","v":""},{"$f":"'✏You can copy and rename me'!Z53","v":""},{"$f":"'✏You can copy and rename me'!AA53","v":0},{"$f":"'✏You can copy and rename me'!AB53","v":""},{"$f":"'✏You can copy and rename me'!AC53","v":""},{"$f":"'✏You can copy and rename me'!AD53","v":0},{"$f":"'✏You can copy and rename me'!AE53","v":""},{"$f":"'✏You can copy and rename me'!AF53","v":""},{"$f":"'✏You can copy and rename me'!AG53","v":0},{"$f":"'✏You can copy and rename me'!AH53","v":""},{"$f":"'✏You can copy and rename me'!AI53","v":""},{"$f":"'✏You can copy and rename me'!AJ53","v":0},{"$f":"'✏You can copy and rename me'!AK53","v":""},{"$f":"'✏You can copy and rename me'!AL53","v":""},{"$f":"'✏You can copy and rename me'!AM53","v":0},{"$f":"'✏You can copy and rename me'!AN53","v":""},{"$f":"'✏You can copy and rename me'!AO53","v":""},{"$f":"'✏You can copy and rename me'!AP53","v":0},{"$f":"'✏You can copy and rename me'!AQ53","v":""},{"$f":"'✏You can copy and rename me'!AR53","v":""},{"$f":"'✏You can copy and rename me'!AS53","v":0},{"$f":"'✏You can copy and rename me'!AT53","v":0},{"$f":"'✏You can copy and rename me'!AU53","v":0},"Partner organisation 1",0]
[null,null,null,null,"A",null,null,null,null,null,null,null,"Sum of VIP",null,{"$f":"SUM(O21:O53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'✏You can copy and rename me'!B54","v":0},{"$f":"'✏You can copy and rename me'!C54","v":0},{"$f":"'✏You can copy and rename me'!D54","v":0},{"$f":"'✏You can copy and rename me'!E54","v":"A"},{"$f":"'✏You can copy and rename me'!F54","v":0},{"$f":"'✏You can copy and rename me'!G54","v":0},{"$f":"'✏You can copy and rename me'!H54","v":0},{"$f":"'✏You can copy and rename me'!I54","v":0},{"$f":"'✏You can copy and rename me'!J54","v":0},{"$f":"'✏You can copy and rename me'!K54","v":0},{"$f":"'✏You can copy and rename me'!L54","v":0},{"$f":"'✏You can copy and rename me'!M54","v":"Sum of VIP"},{"$f":"'✏You can copy and rename me'!N54","v":0},{"$f":"'✏You can copy and rename me'!O54","v":0},{"$f":"'✏You can copy and rename me'!P54","v":0},{"$f":"'✏You can copy and rename me'!Q54","v":0},{"$f":"'✏You can copy and rename me'!R54","v":0},{"$f":"'✏You can copy and rename me'!S54","v":0},{"$f":"'✏You can copy and rename me'!T54","v":0},{"$f":"'✏You can copy and rename me'!U54","v":0},{"$f":"'✏You can copy and rename me'!V54","v":0},{"$f":"'✏You can copy and rename me'!W54","v":0},{"$f":"'✏You can copy and rename me'!X54","v":0},{"$f":"'✏You can copy and rename me'!Y54","v":0},{"$f":"'✏You can copy and rename me'!Z54","v":0},{"$f":"'✏You can copy and rename me'!AA54","v":0},{"$f":"'✏You can copy and rename me'!AB54","v":0},{"$f":"'✏You can copy and rename me'!AC54","v":0},{"$f":"'✏You can copy and rename me'!AD54","v":0},{"$f":"'✏You can copy and rename me'!AE54","v":0},{"$f":"'✏You can copy and rename me'!AF54","v":0},{"$f":"'✏You can copy and rename me'!AG54","v":0},{"$f":"'✏You can copy and rename me'!AH54","v":0},{"$f":"'✏You can copy and rename me'!AI54","v":0},{"$f":"'✏You can copy and rename me'!AJ54","v":0},{"$f":"'✏You can copy and rename me'!AK54","v":0},{"$f":"'✏You can copy and rename me'!AL54","v":0},{"$f":"'✏You can copy and rename me'!AM54","v":0},{"$f":"'✏You can copy and rename me'!AN54","v":0},{"$f":"'✏You can copy and rename me'!AO54","v":0},{"$f":"'✏You can copy and rename me'!AP54","v":0},{"$f":"'✏You can copy and rename me'!AQ54","v":0},{"$f":"'✏You can copy and rename me'!AR54","v":0},{"$f":"'✏You can copy and rename me'!AS54","v":0},{"$f":"'✏You can copy and rename me'!AT54","v":0},{"$f":"'✏You can copy and rename me'!AU54","v":0},"Partner organisation 1",0]
[null,null,null,null,null,"  VIP Co-financing",null,null,{"$f":"$I$20","v":"Notes/Name"},null,null,{"$f":"$L$20","v":"Monthly wage - Year '26"},{"$f":"$M$20","v":"Hours per week"},null,null,"",null,null,{"$f":"IF(R55<>\"\",R55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(U55<>\"\",U55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(X55<>\"\",X55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(AA55<>\"\",AA55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(AD55<>\"\",AD55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(AG55<>\"\",AG55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(AJ55<>\"\",AJ55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(AM55<>\"\",AM55/12*$K55,\"\")","v":""},null,null,{"$f":"IF(AP55<>\"\",AP55/12*$K55,\"\")","v":""},null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B55","v":0},{"$f":"'✏You can copy and rename me'!C55","v":0},{"$f":"'✏You can copy and rename me'!D55","v":0},{"$f":"'✏You can copy and rename me'!E55","v":0},{"$f":"'✏You can copy and rename me'!F55","v":"  VIP Co-financing"},{"$f":"'✏You can copy and rename me'!G55","v":0},{"$f":"'✏You can copy and rename me'!H55","v":0},{"$f":"'✏You can copy and rename me'!I55","v":"Notes/Name"},{"$f":"'✏You can copy and rename me'!J55","v":0},{"$f":"'✏You can copy and rename me'!K55","v":0},{"$f":"'✏You can copy and rename me'!L55","v":"Monthly wage - Year '26"},{"$f":"'✏You can copy and rename me'!M55","v":"Hours per week"},{"$f":"'✏You can copy and rename me'!N55","v":0},{"$f":"'✏You can copy and rename me'!O55","v":0},{"$f":"'✏You can copy and rename me'!P55","v":""},{"$f":"'✏You can copy and rename me'!Q55","v":0},{"$f":"'✏You can copy and rename me'!R55","v":0},{"$f":"'✏You can copy and rename me'!S55","v":""},{"$f":"'✏You can copy and rename me'!T55","v":0},{"$f":"'✏You can copy and rename me'!U55","v":0},{"$f":"'✏You can copy and rename me'!V55","v":""},{"$f":"'✏You can copy and rename me'!W55","v":0},{"$f":"'✏You can copy and rename me'!X55","v":0},{"$f":"'✏You can copy and rename me'!Y55","v":""},{"$f":"'✏You can copy and rename me'!Z55","v":0},{"$f":"'✏You can copy and rename me'!AA55","v":0},{"$f":"'✏You can copy and rename me'!AB55","v":""},{"$f":"'✏You can copy and rename me'!AC55","v":0},{"$f":"'✏You can copy and rename me'!AD55","v":0},{"$f":"'✏You can copy and rename me'!AE55","v":""},{"$f":"'✏You can copy and rename me'!AF55","v":0},{"$f":"'✏You can copy and rename me'!AG55","v":0},{"$f":"'✏You can copy and rename me'!AH55","v":""},{"$f":"'✏You can copy and rename me'!AI55","v":0},{"$f":"'✏You can copy and rename me'!AJ55","v":0},{"$f":"'✏You can copy and rename me'!AK55","v":""},{"$f":"'✏You can copy and rename me'!AL55","v":0},{"$f":"'✏You can copy and rename me'!AM55","v":0},{"$f":"'✏You can copy and rename me'!AN55","v":""},{"$f":"'✏You can copy and rename me'!AO55","v":0},{"$f":"'✏You can copy and rename me'!AP55","v":0},{"$f":"'✏You can copy and rename me'!AQ55","v":""},{"$f":"'✏You can copy and rename me'!AR55","v":0},{"$f":"'✏You can copy and rename me'!AS55","v":0},{"$f":"'✏You can copy and rename me'!AT55","v":0},{"$f":"'✏You can copy and rename me'!AU55","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,{"$f":"M56/37","v":1},null,37,null,null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^Q$3*O56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^T$3*R56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^W$3*U56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^Z$3*X56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^AC$3*AA56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^AF$3*AD56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^AI$3*AG56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^AL$3*AJ56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^AO$3*AM56,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L56*$M56/37*(1+PL)^AR$3*AP56,-3),\"\")","v":""},{"$f":"SUMIF($O$20:$AR$20,AS$20,$O56:$AR56)","v":0},0,0,null,{"$f":"'✏You can copy and rename me'!B56","v":0},{"$f":"'✏You can copy and rename me'!C56","v":0},{"$f":"'✏You can copy and rename me'!D56","v":0},{"$f":"'✏You can copy and rename me'!E56","v":0},{"$f":"'✏You can copy and rename me'!F56","v":" - "},{"$f":"'✏You can copy and rename me'!G56","v":0},{"$f":"'✏You can copy and rename me'!H56","v":0},{"$f":"'✏You can copy and rename me'!I56","v":0},{"$f":"'✏You can copy and rename me'!J56","v":0},{"$f":"'✏You can copy and rename me'!K56","v":1},{"$f":"'✏You can copy and rename me'!L56","v":0},{"$f":"'✏You can copy and rename me'!M56","v":37},{"$f":"'✏You can copy and rename me'!N56","v":0},{"$f":"'✏You can copy and rename me'!O56","v":0},{"$f":"'✏You can copy and rename me'!P56","v":""},{"$f":"'✏You can copy and rename me'!Q56","v":""},{"$f":"'✏You can copy and rename me'!R56","v":0},{"$f":"'✏You can copy and rename me'!S56","v":""},{"$f":"'✏You can copy and rename me'!T56","v":""},{"$f":"'✏You can copy and rename me'!U56","v":0},{"$f":"'✏You can copy and rename me'!V56","v":""},{"$f":"'✏You can copy and rename me'!W56","v":""},{"$f":"'✏You can copy and rename me'!X56","v":0},{"$f":"'✏You can copy and rename me'!Y56","v":""},{"$f":"'✏You can copy and rename me'!Z56","v":""},{"$f":"'✏You can copy and rename me'!AA56","v":0},{"$f":"'✏You can copy and rename me'!AB56","v":""},{"$f":"'✏You can copy and rename me'!AC56","v":""},{"$f":"'✏You can copy and rename me'!AD56","v":0},{"$f":"'✏You can copy and rename me'!AE56","v":""},{"$f":"'✏You can copy and rename me'!AF56","v":""},{"$f":"'✏You can copy and rename me'!AG56","v":0},{"$f":"'✏You can copy and rename me'!AH56","v":""},{"$f":"'✏You can copy and rename me'!AI56","v":""},{"$f":"'✏You can copy and rename me'!AJ56","v":0},{"$f":"'✏You can copy and rename me'!AK56","v":""},{"$f":"'✏You can copy and rename me'!AL56","v":""},{"$f":"'✏You can copy and rename me'!AM56","v":0},{"$f":"'✏You can copy and rename me'!AN56","v":""},{"$f":"'✏You can copy and rename me'!AO56","v":""},{"$f":"'✏You can copy and rename me'!AP56","v":0},{"$f":"'✏You can copy and rename me'!AQ56","v":""},{"$f":"'✏You can copy and rename me'!AR56","v":""},{"$f":"'✏You can copy and rename me'!AS56","v":0},{"$f":"'✏You can copy and rename me'!AT56","v":0},{"$f":"'✏You can copy and rename me'!AU56","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B57","v":0},{"$f":"'✏You can copy and rename me'!C57","v":0},{"$f":"'✏You can copy and rename me'!D57","v":0},{"$f":"'✏You can copy and rename me'!E57","v":0},{"$f":"'✏You can copy and rename me'!F57","v":" - "},{"$f":"'✏You can copy and rename me'!G57","v":0},{"$f":"'✏You can copy and rename me'!H57","v":0},{"$f":"'✏You can copy and rename me'!I57","v":0},{"$f":"'✏You can copy and rename me'!J57","v":0},{"$f":"'✏You can copy and rename me'!K57","v":1},{"$f":"'✏You can copy and rename me'!L57","v":0},{"$f":"'✏You can copy and rename me'!M57","v":37},{"$f":"'✏You can copy and rename me'!N57","v":0},{"$f":"'✏You can copy and rename me'!O57","v":0},{"$f":"'✏You can copy and rename me'!P57","v":""},{"$f":"'✏You can copy and rename me'!Q57","v":""},{"$f":"'✏You can copy and rename me'!R57","v":0},{"$f":"'✏You can copy and rename me'!S57","v":""},{"$f":"'✏You can copy and rename me'!T57","v":""},{"$f":"'✏You can copy and rename me'!U57","v":0},{"$f":"'✏You can copy and rename me'!V57","v":""},{"$f":"'✏You can copy and rename me'!W57","v":""},{"$f":"'✏You can copy and rename me'!X57","v":0},{"$f":"'✏You can copy and rename me'!Y57","v":""},{"$f":"'✏You can copy and rename me'!Z57","v":""},{"$f":"'✏You can copy and rename me'!AA57","v":0},{"$f":"'✏You can copy and rename me'!AB57","v":""},{"$f":"'✏You can copy and rename me'!AC57","v":""},{"$f":"'✏You can copy and rename me'!AD57","v":0},{"$f":"'✏You can copy and rename me'!AE57","v":""},{"$f":"'✏You can copy and rename me'!AF57","v":""},{"$f":"'✏You can copy and rename me'!AG57","v":0},{"$f":"'✏You can copy and rename me'!AH57","v":""},{"$f":"'✏You can copy and rename me'!AI57","v":""},{"$f":"'✏You can copy and rename me'!AJ57","v":0},{"$f":"'✏You can copy and rename me'!AK57","v":""},{"$f":"'✏You can copy and rename me'!AL57","v":""},{"$f":"'✏You can copy and rename me'!AM57","v":0},{"$f":"'✏You can copy and rename me'!AN57","v":""},{"$f":"'✏You can copy and rename me'!AO57","v":""},{"$f":"'✏You can copy and rename me'!AP57","v":0},{"$f":"'✏You can copy and rename me'!AQ57","v":""},{"$f":"'✏You can copy and rename me'!AR57","v":""},{"$f":"'✏You can copy and rename me'!AS57","v":0},{"$f":"'✏You can copy and rename me'!AT57","v":0},{"$f":"'✏You can copy and rename me'!AU57","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B58","v":0},{"$f":"'✏You can copy and rename me'!C58","v":0},{"$f":"'✏You can copy and rename me'!D58","v":0},{"$f":"'✏You can copy and rename me'!E58","v":0},{"$f":"'✏You can copy and rename me'!F58","v":" - "},{"$f":"'✏You can copy and rename me'!G58","v":0},{"$f":"'✏You can copy and rename me'!H58","v":0},{"$f":"'✏You can copy and rename me'!I58","v":0},{"$f":"'✏You can copy and rename me'!J58","v":0},{"$f":"'✏You can copy and rename me'!K58","v":1},{"$f":"'✏You can copy and rename me'!L58","v":0},{"$f":"'✏You can copy and rename me'!M58","v":37},{"$f":"'✏You can copy and rename me'!N58","v":0},{"$f":"'✏You can copy and rename me'!O58","v":0},{"$f":"'✏You can copy and rename me'!P58","v":""},{"$f":"'✏You can copy and rename me'!Q58","v":""},{"$f":"'✏You can copy and rename me'!R58","v":0},{"$f":"'✏You can copy and rename me'!S58","v":""},{"$f":"'✏You can copy and rename me'!T58","v":""},{"$f":"'✏You can copy and rename me'!U58","v":0},{"$f":"'✏You can copy and rename me'!V58","v":""},{"$f":"'✏You can copy and rename me'!W58","v":""},{"$f":"'✏You can copy and rename me'!X58","v":0},{"$f":"'✏You can copy and rename me'!Y58","v":""},{"$f":"'✏You can copy and rename me'!Z58","v":""},{"$f":"'✏You can copy and rename me'!AA58","v":0},{"$f":"'✏You can copy and rename me'!AB58","v":""},{"$f":"'✏You can copy and rename me'!AC58","v":""},{"$f":"'✏You can copy and rename me'!AD58","v":0},{"$f":"'✏You can copy and rename me'!AE58","v":""},{"$f":"'✏You can copy and rename me'!AF58","v":""},{"$f":"'✏You can copy and rename me'!AG58","v":0},{"$f":"'✏You can copy and rename me'!AH58","v":""},{"$f":"'✏You can copy and rename me'!AI58","v":""},{"$f":"'✏You can copy and rename me'!AJ58","v":0},{"$f":"'✏You can copy and rename me'!AK58","v":""},{"$f":"'✏You can copy and rename me'!AL58","v":""},{"$f":"'✏You can copy and rename me'!AM58","v":0},{"$f":"'✏You can copy and rename me'!AN58","v":""},{"$f":"'✏You can copy and rename me'!AO58","v":""},{"$f":"'✏You can copy and rename me'!AP58","v":0},{"$f":"'✏You can copy and rename me'!AQ58","v":""},{"$f":"'✏You can copy and rename me'!AR58","v":""},{"$f":"'✏You can copy and rename me'!AS58","v":0},{"$f":"'✏You can copy and rename me'!AT58","v":0},{"$f":"'✏You can copy and rename me'!AU58","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B59","v":0},{"$f":"'✏You can copy and rename me'!C59","v":0},{"$f":"'✏You can copy and rename me'!D59","v":0},{"$f":"'✏You can copy and rename me'!E59","v":0},{"$f":"'✏You can copy and rename me'!F59","v":" - "},{"$f":"'✏You can copy and rename me'!G59","v":0},{"$f":"'✏You can copy and rename me'!H59","v":0},{"$f":"'✏You can copy and rename me'!I59","v":0},{"$f":"'✏You can copy and rename me'!J59","v":0},{"$f":"'✏You can copy and rename me'!K59","v":1},{"$f":"'✏You can copy and rename me'!L59","v":0},{"$f":"'✏You can copy and rename me'!M59","v":37},{"$f":"'✏You can copy and rename me'!N59","v":0},{"$f":"'✏You can copy and rename me'!O59","v":0},{"$f":"'✏You can copy and rename me'!P59","v":""},{"$f":"'✏You can copy and rename me'!Q59","v":""},{"$f":"'✏You can copy and rename me'!R59","v":0},{"$f":"'✏You can copy and rename me'!S59","v":""},{"$f":"'✏You can copy and rename me'!T59","v":""},{"$f":"'✏You can copy and rename me'!U59","v":0},{"$f":"'✏You can copy and rename me'!V59","v":""},{"$f":"'✏You can copy and rename me'!W59","v":""},{"$f":"'✏You can copy and rename me'!X59","v":0},{"$f":"'✏You can copy and rename me'!Y59","v":""},{"$f":"'✏You can copy and rename me'!Z59","v":""},{"$f":"'✏You can copy and rename me'!AA59","v":0},{"$f":"'✏You can copy and rename me'!AB59","v":""},{"$f":"'✏You can copy and rename me'!AC59","v":""},{"$f":"'✏You can copy and rename me'!AD59","v":0},{"$f":"'✏You can copy and rename me'!AE59","v":""},{"$f":"'✏You can copy and rename me'!AF59","v":""},{"$f":"'✏You can copy and rename me'!AG59","v":0},{"$f":"'✏You can copy and rename me'!AH59","v":""},{"$f":"'✏You can copy and rename me'!AI59","v":""},{"$f":"'✏You can copy and rename me'!AJ59","v":0},{"$f":"'✏You can copy and rename me'!AK59","v":""},{"$f":"'✏You can copy and rename me'!AL59","v":""},{"$f":"'✏You can copy and rename me'!AM59","v":0},{"$f":"'✏You can copy and rename me'!AN59","v":""},{"$f":"'✏You can copy and rename me'!AO59","v":""},{"$f":"'✏You can copy and rename me'!AP59","v":0},{"$f":"'✏You can copy and rename me'!AQ59","v":""},{"$f":"'✏You can copy and rename me'!AR59","v":""},{"$f":"'✏You can copy and rename me'!AS59","v":0},{"$f":"'✏You can copy and rename me'!AT59","v":0},{"$f":"'✏You can copy and rename me'!AU59","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B60","v":0},{"$f":"'✏You can copy and rename me'!C60","v":0},{"$f":"'✏You can copy and rename me'!D60","v":0},{"$f":"'✏You can copy and rename me'!E60","v":0},{"$f":"'✏You can copy and rename me'!F60","v":" - "},{"$f":"'✏You can copy and rename me'!G60","v":0},{"$f":"'✏You can copy and rename me'!H60","v":0},{"$f":"'✏You can copy and rename me'!I60","v":0},{"$f":"'✏You can copy and rename me'!J60","v":0},{"$f":"'✏You can copy and rename me'!K60","v":1},{"$f":"'✏You can copy and rename me'!L60","v":0},{"$f":"'✏You can copy and rename me'!M60","v":37},{"$f":"'✏You can copy and rename me'!N60","v":0},{"$f":"'✏You can copy and rename me'!O60","v":0},{"$f":"'✏You can copy and rename me'!P60","v":""},{"$f":"'✏You can copy and rename me'!Q60","v":""},{"$f":"'✏You can copy and rename me'!R60","v":0},{"$f":"'✏You can copy and rename me'!S60","v":""},{"$f":"'✏You can copy and rename me'!T60","v":""},{"$f":"'✏You can copy and rename me'!U60","v":0},{"$f":"'✏You can copy and rename me'!V60","v":""},{"$f":"'✏You can copy and rename me'!W60","v":""},{"$f":"'✏You can copy and rename me'!X60","v":0},{"$f":"'✏You can copy and rename me'!Y60","v":""},{"$f":"'✏You can copy and rename me'!Z60","v":""},{"$f":"'✏You can copy and rename me'!AA60","v":0},{"$f":"'✏You can copy and rename me'!AB60","v":""},{"$f":"'✏You can copy and rename me'!AC60","v":""},{"$f":"'✏You can copy and rename me'!AD60","v":0},{"$f":"'✏You can copy and rename me'!AE60","v":""},{"$f":"'✏You can copy and rename me'!AF60","v":""},{"$f":"'✏You can copy and rename me'!AG60","v":0},{"$f":"'✏You can copy and rename me'!AH60","v":""},{"$f":"'✏You can copy and rename me'!AI60","v":""},{"$f":"'✏You can copy and rename me'!AJ60","v":0},{"$f":"'✏You can copy and rename me'!AK60","v":""},{"$f":"'✏You can copy and rename me'!AL60","v":""},{"$f":"'✏You can copy and rename me'!AM60","v":0},{"$f":"'✏You can copy and rename me'!AN60","v":""},{"$f":"'✏You can copy and rename me'!AO60","v":""},{"$f":"'✏You can copy and rename me'!AP60","v":0},{"$f":"'✏You can copy and rename me'!AQ60","v":""},{"$f":"'✏You can copy and rename me'!AR60","v":""},{"$f":"'✏You can copy and rename me'!AS60","v":0},{"$f":"'✏You can copy and rename me'!AT60","v":0},{"$f":"'✏You can copy and rename me'!AU60","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B61","v":0},{"$f":"'✏You can copy and rename me'!C61","v":0},{"$f":"'✏You can copy and rename me'!D61","v":0},{"$f":"'✏You can copy and rename me'!E61","v":0},{"$f":"'✏You can copy and rename me'!F61","v":" - "},{"$f":"'✏You can copy and rename me'!G61","v":0},{"$f":"'✏You can copy and rename me'!H61","v":0},{"$f":"'✏You can copy and rename me'!I61","v":0},{"$f":"'✏You can copy and rename me'!J61","v":0},{"$f":"'✏You can copy and rename me'!K61","v":0},{"$f":"'✏You can copy and rename me'!L61","v":0},{"$f":"'✏You can copy and rename me'!M61","v":37},{"$f":"'✏You can copy and rename me'!N61","v":0},{"$f":"'✏You can copy and rename me'!O61","v":0},{"$f":"'✏You can copy and rename me'!P61","v":""},{"$f":"'✏You can copy and rename me'!Q61","v":""},{"$f":"'✏You can copy and rename me'!R61","v":0},{"$f":"'✏You can copy and rename me'!S61","v":""},{"$f":"'✏You can copy and rename me'!T61","v":""},{"$f":"'✏You can copy and rename me'!U61","v":0},{"$f":"'✏You can copy and rename me'!V61","v":""},{"$f":"'✏You can copy and rename me'!W61","v":""},{"$f":"'✏You can copy and rename me'!X61","v":0},{"$f":"'✏You can copy and rename me'!Y61","v":""},{"$f":"'✏You can copy and rename me'!Z61","v":""},{"$f":"'✏You can copy and rename me'!AA61","v":0},{"$f":"'✏You can copy and rename me'!AB61","v":""},{"$f":"'✏You can copy and rename me'!AC61","v":""},{"$f":"'✏You can copy and rename me'!AD61","v":0},{"$f":"'✏You can copy and rename me'!AE61","v":""},{"$f":"'✏You can copy and rename me'!AF61","v":""},{"$f":"'✏You can copy and rename me'!AG61","v":0},{"$f":"'✏You can copy and rename me'!AH61","v":""},{"$f":"'✏You can copy and rename me'!AI61","v":""},{"$f":"'✏You can copy and rename me'!AJ61","v":0},{"$f":"'✏You can copy and rename me'!AK61","v":""},{"$f":"'✏You can copy and rename me'!AL61","v":""},{"$f":"'✏You can copy and rename me'!AM61","v":0},{"$f":"'✏You can copy and rename me'!AN61","v":""},{"$f":"'✏You can copy and rename me'!AO61","v":""},{"$f":"'✏You can copy and rename me'!AP61","v":0},{"$f":"'✏You can copy and rename me'!AQ61","v":""},{"$f":"'✏You can copy and rename me'!AR61","v":""},{"$f":"'✏You can copy and rename me'!AS61","v":0},{"$f":"'✏You can copy and rename me'!AT61","v":0},{"$f":"'✏You can copy and rename me'!AU61","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"",{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^Q$3*O62,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^T$3*R62,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^W$3*U62,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^Z$3*X62,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^AC$3*AA62,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^AF$3*AD62,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^AI$3*AG62,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^AL$3*AJ62,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^AO$3*AM62,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L62*$M62/37*(1+PL)^AR$3*AP62,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏You can copy and rename me'!B62","v":0},{"$f":"'✏You can copy and rename me'!C62","v":0},{"$f":"'✏You can copy and rename me'!D62","v":0},{"$f":"'✏You can copy and rename me'!E62","v":0},{"$f":"'✏You can copy and rename me'!F62","v":" - "},{"$f":"'✏You can copy and rename me'!G62","v":0},{"$f":"'✏You can copy and rename me'!H62","v":0},{"$f":"'✏You can copy and rename me'!I62","v":0},{"$f":"'✏You can copy and rename me'!J62","v":0},{"$f":"'✏You can copy and rename me'!K62","v":0},{"$f":"'✏You can copy and rename me'!L62","v":0},{"$f":"'✏You can copy and rename me'!M62","v":37},{"$f":"'✏You can copy and rename me'!N62","v":0},{"$f":"'✏You can copy and rename me'!O62","v":0},{"$f":"'✏You can copy and rename me'!P62","v":""},{"$f":"'✏You can copy and rename me'!Q62","v":""},{"$f":"'✏You can copy and rename me'!R62","v":0},{"$f":"'✏You can copy and rename me'!S62","v":""},{"$f":"'✏You can copy and rename me'!T62","v":""},{"$f":"'✏You can copy and rename me'!U62","v":0},{"$f":"'✏You can copy and rename me'!V62","v":""},{"$f":"'✏You can copy and rename me'!W62","v":""},{"$f":"'✏You can copy and rename me'!X62","v":0},{"$f":"'✏You can copy and rename me'!Y62","v":""},{"$f":"'✏You can copy and rename me'!Z62","v":""},{"$f":"'✏You can copy and rename me'!AA62","v":0},{"$f":"'✏You can copy and rename me'!AB62","v":""},{"$f":"'✏You can copy and rename me'!AC62","v":""},{"$f":"'✏You can copy and rename me'!AD62","v":0},{"$f":"'✏You can copy and rename me'!AE62","v":""},{"$f":"'✏You can copy and rename me'!AF62","v":""},{"$f":"'✏You can copy and rename me'!AG62","v":0},{"$f":"'✏You can copy and rename me'!AH62","v":""},{"$f":"'✏You can copy and rename me'!AI62","v":""},{"$f":"'✏You can copy and rename me'!AJ62","v":0},{"$f":"'✏You can copy and rename me'!AK62","v":""},{"$f":"'✏You can copy and rename me'!AL62","v":""},{"$f":"'✏You can copy and rename me'!AM62","v":0},{"$f":"'✏You can copy and rename me'!AN62","v":""},{"$f":"'✏You can copy and rename me'!AO62","v":""},{"$f":"'✏You can copy and rename me'!AP62","v":0},{"$f":"'✏You can copy and rename me'!AQ62","v":""},{"$f":"'✏You can copy and rename me'!AR62","v":""},{"$f":"'✏You can copy and rename me'!AS62","v":0},{"$f":"'✏You can copy and rename me'!AT62","v":0},{"$f":"'✏You can copy and rename me'!AU62","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B63","v":0},{"$f":"'✏You can copy and rename me'!C63","v":0},{"$f":"'✏You can copy and rename me'!D63","v":0},{"$f":"'✏You can copy and rename me'!E63","v":0},{"$f":"'✏You can copy and rename me'!F63","v":" - "},{"$f":"'✏You can copy and rename me'!G63","v":0},{"$f":"'✏You can copy and rename me'!H63","v":0},{"$f":"'✏You can copy and rename me'!I63","v":0},{"$f":"'✏You can copy and rename me'!J63","v":0},{"$f":"'✏You can copy and rename me'!K63","v":0},{"$f":"'✏You can copy and rename me'!L63","v":0},{"$f":"'✏You can copy and rename me'!M63","v":37},{"$f":"'✏You can copy and rename me'!N63","v":0},{"$f":"'✏You can copy and rename me'!O63","v":0},{"$f":"'✏You can copy and rename me'!P63","v":""},{"$f":"'✏You can copy and rename me'!Q63","v":""},{"$f":"'✏You can copy and rename me'!R63","v":0},{"$f":"'✏You can copy and rename me'!S63","v":""},{"$f":"'✏You can copy and rename me'!T63","v":""},{"$f":"'✏You can copy and rename me'!U63","v":0},{"$f":"'✏You can copy and rename me'!V63","v":""},{"$f":"'✏You can copy and rename me'!W63","v":""},{"$f":"'✏You can copy and rename me'!X63","v":0},{"$f":"'✏You can copy and rename me'!Y63","v":""},{"$f":"'✏You can copy and rename me'!Z63","v":""},{"$f":"'✏You can copy and rename me'!AA63","v":0},{"$f":"'✏You can copy and rename me'!AB63","v":""},{"$f":"'✏You can copy and rename me'!AC63","v":""},{"$f":"'✏You can copy and rename me'!AD63","v":0},{"$f":"'✏You can copy and rename me'!AE63","v":""},{"$f":"'✏You can copy and rename me'!AF63","v":""},{"$f":"'✏You can copy and rename me'!AG63","v":0},{"$f":"'✏You can copy and rename me'!AH63","v":""},{"$f":"'✏You can copy and rename me'!AI63","v":""},{"$f":"'✏You can copy and rename me'!AJ63","v":0},{"$f":"'✏You can copy and rename me'!AK63","v":""},{"$f":"'✏You can copy and rename me'!AL63","v":""},{"$f":"'✏You can copy and rename me'!AM63","v":0},{"$f":"'✏You can copy and rename me'!AN63","v":""},{"$f":"'✏You can copy and rename me'!AO63","v":""},{"$f":"'✏You can copy and rename me'!AP63","v":0},{"$f":"'✏You can copy and rename me'!AQ63","v":""},{"$f":"'✏You can copy and rename me'!AR63","v":""},{"$f":"'✏You can copy and rename me'!AS63","v":0},{"$f":"'✏You can copy and rename me'!AT63","v":0},{"$f":"'✏You can copy and rename me'!AU63","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"",{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^Q$3*O64,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^T$3*R64,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^W$3*U64,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^Z$3*X64,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^AC$3*AA64,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^AF$3*AD64,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^AI$3*AG64,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^AL$3*AJ64,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^AO$3*AM64,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L64*$M64/37*(1+PL)^AR$3*AP64,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏You can copy and rename me'!B64","v":0},{"$f":"'✏You can copy and rename me'!C64","v":0},{"$f":"'✏You can copy and rename me'!D64","v":0},{"$f":"'✏You can copy and rename me'!E64","v":0},{"$f":"'✏You can copy and rename me'!F64","v":" - "},{"$f":"'✏You can copy and rename me'!G64","v":0},{"$f":"'✏You can copy and rename me'!H64","v":0},{"$f":"'✏You can copy and rename me'!I64","v":0},{"$f":"'✏You can copy and rename me'!J64","v":0},{"$f":"'✏You can copy and rename me'!K64","v":0},{"$f":"'✏You can copy and rename me'!L64","v":0},{"$f":"'✏You can copy and rename me'!M64","v":37},{"$f":"'✏You can copy and rename me'!N64","v":0},{"$f":"'✏You can copy and rename me'!O64","v":0},{"$f":"'✏You can copy and rename me'!P64","v":""},{"$f":"'✏You can copy and rename me'!Q64","v":""},{"$f":"'✏You can copy and rename me'!R64","v":0},{"$f":"'✏You can copy and rename me'!S64","v":""},null,{"$f":"'✏You can copy and rename me'!U64","v":0},{"$f":"'✏You can copy and rename me'!V64","v":""},null,{"$f":"'✏You can copy and rename me'!X64","v":0},{"$f":"'✏You can copy and rename me'!Y64","v":""},null,{"$f":"'✏You can copy and rename me'!AA64","v":0},{"$f":"'✏You can copy and rename me'!AB64","v":""},null,{"$f":"'✏You can copy and rename me'!AD64","v":0},{"$f":"'✏You can copy and rename me'!AE64","v":""},null,{"$f":"'✏You can copy and rename me'!AG64","v":0},{"$f":"'✏You can copy and rename me'!AH64","v":""},null,{"$f":"'✏You can copy and rename me'!AJ64","v":0},{"$f":"'✏You can copy and rename me'!AK64","v":""},null,{"$f":"'✏You can copy and rename me'!AM64","v":0},{"$f":"'✏You can copy and rename me'!AN64","v":""},null,{"$f":"'✏You can copy and rename me'!AP64","v":0},{"$f":"'✏You can copy and rename me'!AQ64","v":""},null,{"$f":"'✏You can copy and rename me'!AS64","v":0},{"$f":"'✏You can copy and rename me'!AT64","v":0},{"$f":"'✏You can copy and rename me'!AU64","v":0},"Partner organisation 1",{"$f":"G51","v":0}]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B65","v":0},{"$f":"'✏You can copy and rename me'!C65","v":0},{"$f":"'✏You can copy and rename me'!D65","v":0},{"$f":"'✏You can copy and rename me'!E65","v":0},{"$f":"'✏You can copy and rename me'!F65","v":" - "},{"$f":"'✏You can copy and rename me'!G65","v":0},{"$f":"'✏You can copy and rename me'!H65","v":0},{"$f":"'✏You can copy and rename me'!I65","v":0},{"$f":"'✏You can copy and rename me'!J65","v":0},{"$f":"'✏You can copy and rename me'!K65","v":0},{"$f":"'✏You can copy and rename me'!L65","v":0},{"$f":"'✏You can copy and rename me'!M65","v":37},{"$f":"'✏You can copy and rename me'!N65","v":0},{"$f":"'✏You can copy and rename me'!O65","v":0},{"$f":"'✏You can copy and rename me'!P65","v":""},{"$f":"'✏You can copy and rename me'!Q65","v":""},{"$f":"'✏You can copy and rename me'!R65","v":0},{"$f":"'✏You can copy and rename me'!S65","v":""},null,{"$f":"'✏You can copy and rename me'!U65","v":0},{"$f":"'✏You can copy and rename me'!V65","v":""},null,{"$f":"'✏You can copy and rename me'!X65","v":0},{"$f":"'✏You can copy and rename me'!Y65","v":""},null,{"$f":"'✏You can copy and rename me'!AA65","v":0},{"$f":"'✏You can copy and rename me'!AB65","v":""},null,{"$f":"'✏You can copy and rename me'!AD65","v":0},{"$f":"'✏You can copy and rename me'!AE65","v":""},null,{"$f":"'✏You can copy and rename me'!AG65","v":0},{"$f":"'✏You can copy and rename me'!AH65","v":""},null,{"$f":"'✏You can copy and rename me'!AJ65","v":0},{"$f":"'✏You can copy and rename me'!AK65","v":""},null,{"$f":"'✏You can copy and rename me'!AM65","v":0},{"$f":"'✏You can copy and rename me'!AN65","v":""},null,{"$f":"'✏You can copy and rename me'!AP65","v":0},{"$f":"'✏You can copy and rename me'!AQ65","v":""},null,{"$f":"'✏You can copy and rename me'!AS65","v":0},{"$f":"'✏You can copy and rename me'!AT65","v":0},{"$f":"'✏You can copy and rename me'!AU65","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B66","v":0},{"$f":"'✏You can copy and rename me'!C66","v":0},{"$f":"'✏You can copy and rename me'!D66","v":0},{"$f":"'✏You can copy and rename me'!E66","v":0},{"$f":"'✏You can copy and rename me'!F66","v":" - "},{"$f":"'✏You can copy and rename me'!G66","v":0},{"$f":"'✏You can copy and rename me'!H66","v":0},{"$f":"'✏You can copy and rename me'!I66","v":0},{"$f":"'✏You can copy and rename me'!J66","v":0},{"$f":"'✏You can copy and rename me'!K66","v":0},{"$f":"'✏You can copy and rename me'!L66","v":0},{"$f":"'✏You can copy and rename me'!M66","v":37},{"$f":"'✏You can copy and rename me'!N66","v":0},{"$f":"'✏You can copy and rename me'!O66","v":0},{"$f":"'✏You can copy and rename me'!P66","v":""},{"$f":"'✏You can copy and rename me'!Q66","v":""},{"$f":"'✏You can copy and rename me'!R66","v":0},{"$f":"'✏You can copy and rename me'!S66","v":""},null,{"$f":"'✏You can copy and rename me'!U66","v":0},{"$f":"'✏You can copy and rename me'!V66","v":""},null,{"$f":"'✏You can copy and rename me'!X66","v":0},{"$f":"'✏You can copy and rename me'!Y66","v":""},null,{"$f":"'✏You can copy and rename me'!AA66","v":0},{"$f":"'✏You can copy and rename me'!AB66","v":""},null,{"$f":"'✏You can copy and rename me'!AD66","v":0},{"$f":"'✏You can copy and rename me'!AE66","v":""},null,{"$f":"'✏You can copy and rename me'!AG66","v":0},{"$f":"'✏You can copy and rename me'!AH66","v":""},null,{"$f":"'✏You can copy and rename me'!AJ66","v":0},{"$f":"'✏You can copy and rename me'!AK66","v":""},null,{"$f":"'✏You can copy and rename me'!AM66","v":0},{"$f":"'✏You can copy and rename me'!AN66","v":""},null,{"$f":"'✏You can copy and rename me'!AP66","v":0},{"$f":"'✏You can copy and rename me'!AQ66","v":""},null,{"$f":"'✏You can copy and rename me'!AS66","v":0},{"$f":"'✏You can copy and rename me'!AT66","v":0},{"$f":"'✏You can copy and rename me'!AU66","v":0},"Partner organisation 1",{"$f":"G51","v":0}]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B67","v":0},{"$f":"'✏You can copy and rename me'!C67","v":0},{"$f":"'✏You can copy and rename me'!D67","v":0},{"$f":"'✏You can copy and rename me'!E67","v":0},{"$f":"'✏You can copy and rename me'!F67","v":" - "},{"$f":"'✏You can copy and rename me'!G67","v":0},{"$f":"'✏You can copy and rename me'!H67","v":0},{"$f":"'✏You can copy and rename me'!I67","v":0},{"$f":"'✏You can copy and rename me'!J67","v":0},{"$f":"'✏You can copy and rename me'!K67","v":0},{"$f":"'✏You can copy and rename me'!L67","v":0},{"$f":"'✏You can copy and rename me'!M67","v":37},{"$f":"'✏You can copy and rename me'!N67","v":0},{"$f":"'✏You can copy and rename me'!O67","v":0},{"$f":"'✏You can copy and rename me'!P67","v":""},{"$f":"'✏You can copy and rename me'!Q67","v":""},{"$f":"'✏You can copy and rename me'!R67","v":0},{"$f":"'✏You can copy and rename me'!S67","v":""},null,{"$f":"'✏You can copy and rename me'!U67","v":0},{"$f":"'✏You can copy and rename me'!V67","v":""},null,{"$f":"'✏You can copy and rename me'!X67","v":0},{"$f":"'✏You can copy and rename me'!Y67","v":""},null,{"$f":"'✏You can copy and rename me'!AA67","v":0},{"$f":"'✏You can copy and rename me'!AB67","v":""},null,{"$f":"'✏You can copy and rename me'!AD67","v":0},{"$f":"'✏You can copy and rename me'!AE67","v":""},null,{"$f":"'✏You can copy and rename me'!AG67","v":0},{"$f":"'✏You can copy and rename me'!AH67","v":""},null,{"$f":"'✏You can copy and rename me'!AJ67","v":0},{"$f":"'✏You can copy and rename me'!AK67","v":""},null,{"$f":"'✏You can copy and rename me'!AM67","v":0},{"$f":"'✏You can copy and rename me'!AN67","v":""},null,{"$f":"'✏You can copy and rename me'!AP67","v":0},{"$f":"'✏You can copy and rename me'!AQ67","v":""},null,{"$f":"'✏You can copy and rename me'!AS67","v":0},{"$f":"'✏You can copy and rename me'!AT67","v":0},{"$f":"'✏You can copy and rename me'!AU67","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B68","v":0},{"$f":"'✏You can copy and rename me'!C68","v":0},{"$f":"'✏You can copy and rename me'!D68","v":0},{"$f":"'✏You can copy and rename me'!E68","v":0},{"$f":"'✏You can copy and rename me'!F68","v":" - "},{"$f":"'✏You can copy and rename me'!G68","v":0},{"$f":"'✏You can copy and rename me'!H68","v":0},{"$f":"'✏You can copy and rename me'!I68","v":0},{"$f":"'✏You can copy and rename me'!J68","v":0},{"$f":"'✏You can copy and rename me'!K68","v":0},{"$f":"'✏You can copy and rename me'!L68","v":0},{"$f":"'✏You can copy and rename me'!M68","v":37},{"$f":"'✏You can copy and rename me'!N68","v":0},{"$f":"'✏You can copy and rename me'!O68","v":0},{"$f":"'✏You can copy and rename me'!P68","v":""},{"$f":"'✏You can copy and rename me'!Q68","v":""},{"$f":"'✏You can copy and rename me'!R68","v":0},{"$f":"'✏You can copy and rename me'!S68","v":""},null,{"$f":"'✏You can copy and rename me'!U68","v":0},{"$f":"'✏You can copy and rename me'!V68","v":""},null,{"$f":"'✏You can copy and rename me'!X68","v":0},{"$f":"'✏You can copy and rename me'!Y68","v":""},null,{"$f":"'✏You can copy and rename me'!AA68","v":0},{"$f":"'✏You can copy and rename me'!AB68","v":""},null,{"$f":"'✏You can copy and rename me'!AD68","v":0},{"$f":"'✏You can copy and rename me'!AE68","v":""},null,{"$f":"'✏You can copy and rename me'!AG68","v":0},{"$f":"'✏You can copy and rename me'!AH68","v":""},null,{"$f":"'✏You can copy and rename me'!AJ68","v":0},{"$f":"'✏You can copy and rename me'!AK68","v":""},null,{"$f":"'✏You can copy and rename me'!AM68","v":0},{"$f":"'✏You can copy and rename me'!AN68","v":""},null,{"$f":"'✏You can copy and rename me'!AP68","v":0},{"$f":"'✏You can copy and rename me'!AQ68","v":""},null,{"$f":"'✏You can copy and rename me'!AS68","v":0},{"$f":"'✏You can copy and rename me'!AT68","v":0},{"$f":"'✏You can copy and rename me'!AU68","v":0},"Partner organisation 1",{"$f":"G51","v":0}]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B69","v":0},{"$f":"'✏You can copy and rename me'!C69","v":0},{"$f":"'✏You can copy and rename me'!D69","v":0},{"$f":"'✏You can copy and rename me'!E69","v":0},{"$f":"'✏You can copy and rename me'!F69","v":" - "},{"$f":"'✏You can copy and rename me'!G69","v":0},{"$f":"'✏You can copy and rename me'!H69","v":0},{"$f":"'✏You can copy and rename me'!I69","v":0},{"$f":"'✏You can copy and rename me'!J69","v":0},{"$f":"'✏You can copy and rename me'!K69","v":0},{"$f":"'✏You can copy and rename me'!L69","v":0},{"$f":"'✏You can copy and rename me'!M69","v":37},{"$f":"'✏You can copy and rename me'!N69","v":0},{"$f":"'✏You can copy and rename me'!O69","v":0},{"$f":"'✏You can copy and rename me'!P69","v":""},{"$f":"'✏You can copy and rename me'!Q69","v":""},{"$f":"'✏You can copy and rename me'!R69","v":0},{"$f":"'✏You can copy and rename me'!S69","v":""},null,{"$f":"'✏You can copy and rename me'!U69","v":0},{"$f":"'✏You can copy and rename me'!V69","v":""},null,{"$f":"'✏You can copy and rename me'!X69","v":0},{"$f":"'✏You can copy and rename me'!Y69","v":""},null,{"$f":"'✏You can copy and rename me'!AA69","v":0},{"$f":"'✏You can copy and rename me'!AB69","v":""},null,{"$f":"'✏You can copy and rename me'!AD69","v":0},{"$f":"'✏You can copy and rename me'!AE69","v":""},null,{"$f":"'✏You can copy and rename me'!AG69","v":0},{"$f":"'✏You can copy and rename me'!AH69","v":""},null,{"$f":"'✏You can copy and rename me'!AJ69","v":0},{"$f":"'✏You can copy and rename me'!AK69","v":""},null,{"$f":"'✏You can copy and rename me'!AM69","v":0},{"$f":"'✏You can copy and rename me'!AN69","v":""},null,{"$f":"'✏You can copy and rename me'!AP69","v":0},{"$f":"'✏You can copy and rename me'!AQ69","v":""},null,{"$f":"'✏You can copy and rename me'!AS69","v":0},{"$f":"'✏You can copy and rename me'!AT69","v":0},{"$f":"'✏You can copy and rename me'!AU69","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B70","v":0},{"$f":"'✏You can copy and rename me'!C70","v":0},{"$f":"'✏You can copy and rename me'!D70","v":0},{"$f":"'✏You can copy and rename me'!E70","v":0},{"$f":"'✏You can copy and rename me'!F70","v":" - "},{"$f":"'✏You can copy and rename me'!G70","v":0},{"$f":"'✏You can copy and rename me'!H70","v":0},{"$f":"'✏You can copy and rename me'!I70","v":0},{"$f":"'✏You can copy and rename me'!J70","v":0},{"$f":"'✏You can copy and rename me'!K70","v":0},{"$f":"'✏You can copy and rename me'!L70","v":0},{"$f":"'✏You can copy and rename me'!M70","v":37},{"$f":"'✏You can copy and rename me'!N70","v":0},{"$f":"'✏You can copy and rename me'!O70","v":0},{"$f":"'✏You can copy and rename me'!P70","v":""},{"$f":"'✏You can copy and rename me'!Q70","v":""},{"$f":"'✏You can copy and rename me'!R70","v":0},{"$f":"'✏You can copy and rename me'!S70","v":""},null,{"$f":"'✏You can copy and rename me'!U70","v":0},{"$f":"'✏You can copy and rename me'!V70","v":""},null,{"$f":"'✏You can copy and rename me'!X70","v":0},{"$f":"'✏You can copy and rename me'!Y70","v":""},null,{"$f":"'✏You can copy and rename me'!AA70","v":0},{"$f":"'✏You can copy and rename me'!AB70","v":""},null,{"$f":"'✏You can copy and rename me'!AD70","v":0},{"$f":"'✏You can copy and rename me'!AE70","v":""},null,{"$f":"'✏You can copy and rename me'!AG70","v":0},{"$f":"'✏You can copy and rename me'!AH70","v":""},null,{"$f":"'✏You can copy and rename me'!AJ70","v":0},{"$f":"'✏You can copy and rename me'!AK70","v":""},null,{"$f":"'✏You can copy and rename me'!AM70","v":0},{"$f":"'✏You can copy and rename me'!AN70","v":""},null,{"$f":"'✏You can copy and rename me'!AP70","v":0},{"$f":"'✏You can copy and rename me'!AQ70","v":""},null,{"$f":"'✏You can copy and rename me'!AS70","v":0},{"$f":"'✏You can copy and rename me'!AT70","v":0},{"$f":"'✏You can copy and rename me'!AU70","v":0},"Partner organisation 1",{"$f":"G51","v":0}]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B71","v":0},{"$f":"'✏You can copy and rename me'!C71","v":0},{"$f":"'✏You can copy and rename me'!D71","v":0},{"$f":"'✏You can copy and rename me'!E71","v":0},{"$f":"'✏You can copy and rename me'!F71","v":" - "},{"$f":"'✏You can copy and rename me'!G71","v":0},{"$f":"'✏You can copy and rename me'!H71","v":0},{"$f":"'✏You can copy and rename me'!I71","v":0},{"$f":"'✏You can copy and rename me'!J71","v":0},{"$f":"'✏You can copy and rename me'!K71","v":0},{"$f":"'✏You can copy and rename me'!L71","v":0},{"$f":"'✏You can copy and rename me'!M71","v":37},{"$f":"'✏You can copy and rename me'!N71","v":0},{"$f":"'✏You can copy and rename me'!O71","v":0},{"$f":"'✏You can copy and rename me'!P71","v":""},{"$f":"'✏You can copy and rename me'!Q71","v":""},{"$f":"'✏You can copy and rename me'!R71","v":0},{"$f":"'✏You can copy and rename me'!S71","v":""},null,{"$f":"'✏You can copy and rename me'!U71","v":0},{"$f":"'✏You can copy and rename me'!V71","v":""},null,{"$f":"'✏You can copy and rename me'!X71","v":0},{"$f":"'✏You can copy and rename me'!Y71","v":""},null,{"$f":"'✏You can copy and rename me'!AA71","v":0},{"$f":"'✏You can copy and rename me'!AB71","v":""},null,{"$f":"'✏You can copy and rename me'!AD71","v":0},{"$f":"'✏You can copy and rename me'!AE71","v":""},null,{"$f":"'✏You can copy and rename me'!AG71","v":0},{"$f":"'✏You can copy and rename me'!AH71","v":""},null,{"$f":"'✏You can copy and rename me'!AJ71","v":0},{"$f":"'✏You can copy and rename me'!AK71","v":""},null,{"$f":"'✏You can copy and rename me'!AM71","v":0},{"$f":"'✏You can copy and rename me'!AN71","v":""},null,{"$f":"'✏You can copy and rename me'!AP71","v":0},{"$f":"'✏You can copy and rename me'!AQ71","v":""},null,{"$f":"'✏You can copy and rename me'!AS71","v":0},{"$f":"'✏You can copy and rename me'!AT71","v":0},{"$f":"'✏You can copy and rename me'!AU71","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B72","v":0},{"$f":"'✏You can copy and rename me'!C72","v":0},{"$f":"'✏You can copy and rename me'!D72","v":0},{"$f":"'✏You can copy and rename me'!E72","v":0},{"$f":"'✏You can copy and rename me'!F72","v":" - "},{"$f":"'✏You can copy and rename me'!G72","v":0},{"$f":"'✏You can copy and rename me'!H72","v":0},{"$f":"'✏You can copy and rename me'!I72","v":0},{"$f":"'✏You can copy and rename me'!J72","v":0},{"$f":"'✏You can copy and rename me'!K72","v":0},{"$f":"'✏You can copy and rename me'!L72","v":0},{"$f":"'✏You can copy and rename me'!M72","v":37},{"$f":"'✏You can copy and rename me'!N72","v":0},{"$f":"'✏You can copy and rename me'!O72","v":0},{"$f":"'✏You can copy and rename me'!P72","v":""},{"$f":"'✏You can copy and rename me'!Q72","v":""},{"$f":"'✏You can copy and rename me'!R72","v":0},{"$f":"'✏You can copy and rename me'!S72","v":""},{"$f":"'✏You can copy and rename me'!T72","v":""},{"$f":"'✏You can copy and rename me'!U72","v":0},{"$f":"'✏You can copy and rename me'!V72","v":""},{"$f":"'✏You can copy and rename me'!W72","v":""},{"$f":"'✏You can copy and rename me'!X72","v":0},{"$f":"'✏You can copy and rename me'!Y72","v":""},{"$f":"'✏You can copy and rename me'!Z72","v":""},{"$f":"'✏You can copy and rename me'!AA72","v":0},{"$f":"'✏You can copy and rename me'!AB72","v":""},{"$f":"'✏You can copy and rename me'!AC72","v":""},{"$f":"'✏You can copy and rename me'!AD72","v":0},{"$f":"'✏You can copy and rename me'!AE72","v":""},{"$f":"'✏You can copy and rename me'!AF72","v":""},{"$f":"'✏You can copy and rename me'!AG72","v":0},{"$f":"'✏You can copy and rename me'!AH72","v":""},{"$f":"'✏You can copy and rename me'!AI72","v":""},{"$f":"'✏You can copy and rename me'!AJ72","v":0},{"$f":"'✏You can copy and rename me'!AK72","v":""},{"$f":"'✏You can copy and rename me'!AL72","v":""},{"$f":"'✏You can copy and rename me'!AM72","v":0},{"$f":"'✏You can copy and rename me'!AN72","v":""},{"$f":"'✏You can copy and rename me'!AO72","v":""},{"$f":"'✏You can copy and rename me'!AP72","v":0},{"$f":"'✏You can copy and rename me'!AQ72","v":""},{"$f":"'✏You can copy and rename me'!AR72","v":""},{"$f":"'✏You can copy and rename me'!AS72","v":0},{"$f":"'✏You can copy and rename me'!AT72","v":0},{"$f":"'✏You can copy and rename me'!AU72","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B73","v":0},{"$f":"'✏You can copy and rename me'!C73","v":0},{"$f":"'✏You can copy and rename me'!D73","v":0},{"$f":"'✏You can copy and rename me'!E73","v":0},{"$f":"'✏You can copy and rename me'!F73","v":" - "},{"$f":"'✏You can copy and rename me'!G73","v":0},{"$f":"'✏You can copy and rename me'!H73","v":0},{"$f":"'✏You can copy and rename me'!I73","v":0},{"$f":"'✏You can copy and rename me'!J73","v":0},{"$f":"'✏You can copy and rename me'!K73","v":0},{"$f":"'✏You can copy and rename me'!L73","v":0},{"$f":"'✏You can copy and rename me'!M73","v":37},{"$f":"'✏You can copy and rename me'!N73","v":0},{"$f":"'✏You can copy and rename me'!O73","v":0},{"$f":"'✏You can copy and rename me'!P73","v":""},{"$f":"'✏You can copy and rename me'!Q73","v":""},{"$f":"'✏You can copy and rename me'!R73","v":0},{"$f":"'✏You can copy and rename me'!S73","v":""},{"$f":"'✏You can copy and rename me'!T73","v":""},{"$f":"'✏You can copy and rename me'!U73","v":0},{"$f":"'✏You can copy and rename me'!V73","v":""},{"$f":"'✏You can copy and rename me'!W73","v":""},{"$f":"'✏You can copy and rename me'!X73","v":0},{"$f":"'✏You can copy and rename me'!Y73","v":""},{"$f":"'✏You can copy and rename me'!Z73","v":""},{"$f":"'✏You can copy and rename me'!AA73","v":0},{"$f":"'✏You can copy and rename me'!AB73","v":""},{"$f":"'✏You can copy and rename me'!AC73","v":""},{"$f":"'✏You can copy and rename me'!AD73","v":0},{"$f":"'✏You can copy and rename me'!AE73","v":""},{"$f":"'✏You can copy and rename me'!AF73","v":""},{"$f":"'✏You can copy and rename me'!AG73","v":0},{"$f":"'✏You can copy and rename me'!AH73","v":""},{"$f":"'✏You can copy and rename me'!AI73","v":""},{"$f":"'✏You can copy and rename me'!AJ73","v":0},{"$f":"'✏You can copy and rename me'!AK73","v":""},{"$f":"'✏You can copy and rename me'!AL73","v":""},{"$f":"'✏You can copy and rename me'!AM73","v":0},{"$f":"'✏You can copy and rename me'!AN73","v":""},{"$f":"'✏You can copy and rename me'!AO73","v":""},{"$f":"'✏You can copy and rename me'!AP73","v":0},{"$f":"'✏You can copy and rename me'!AQ73","v":""},{"$f":"'✏You can copy and rename me'!AR73","v":""},{"$f":"'✏You can copy and rename me'!AS73","v":0},{"$f":"'✏You can copy and rename me'!AT73","v":0},{"$f":"'✏You can copy and rename me'!AU73","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B74","v":0},{"$f":"'✏You can copy and rename me'!C74","v":0},{"$f":"'✏You can copy and rename me'!D74","v":0},{"$f":"'✏You can copy and rename me'!E74","v":0},{"$f":"'✏You can copy and rename me'!F74","v":" - "},{"$f":"'✏You can copy and rename me'!G74","v":0},{"$f":"'✏You can copy and rename me'!H74","v":0},{"$f":"'✏You can copy and rename me'!I74","v":0},{"$f":"'✏You can copy and rename me'!J74","v":0},{"$f":"'✏You can copy and rename me'!K74","v":0},{"$f":"'✏You can copy and rename me'!L74","v":0},{"$f":"'✏You can copy and rename me'!M74","v":37},{"$f":"'✏You can copy and rename me'!N74","v":0},{"$f":"'✏You can copy and rename me'!O74","v":0},{"$f":"'✏You can copy and rename me'!P74","v":""},{"$f":"'✏You can copy and rename me'!Q74","v":""},{"$f":"'✏You can copy and rename me'!R74","v":0},{"$f":"'✏You can copy and rename me'!S74","v":""},{"$f":"'✏You can copy and rename me'!T74","v":""},{"$f":"'✏You can copy and rename me'!U74","v":0},{"$f":"'✏You can copy and rename me'!V74","v":""},{"$f":"'✏You can copy and rename me'!W74","v":""},{"$f":"'✏You can copy and rename me'!X74","v":0},{"$f":"'✏You can copy and rename me'!Y74","v":""},{"$f":"'✏You can copy and rename me'!Z74","v":""},{"$f":"'✏You can copy and rename me'!AA74","v":0},{"$f":"'✏You can copy and rename me'!AB74","v":""},{"$f":"'✏You can copy and rename me'!AC74","v":""},{"$f":"'✏You can copy and rename me'!AD74","v":0},{"$f":"'✏You can copy and rename me'!AE74","v":""},{"$f":"'✏You can copy and rename me'!AF74","v":""},{"$f":"'✏You can copy and rename me'!AG74","v":0},{"$f":"'✏You can copy and rename me'!AH74","v":""},{"$f":"'✏You can copy and rename me'!AI74","v":""},{"$f":"'✏You can copy and rename me'!AJ74","v":0},{"$f":"'✏You can copy and rename me'!AK74","v":""},{"$f":"'✏You can copy and rename me'!AL74","v":""},{"$f":"'✏You can copy and rename me'!AM74","v":0},{"$f":"'✏You can copy and rename me'!AN74","v":""},{"$f":"'✏You can copy and rename me'!AO74","v":""},{"$f":"'✏You can copy and rename me'!AP74","v":0},{"$f":"'✏You can copy and rename me'!AQ74","v":""},{"$f":"'✏You can copy and rename me'!AR74","v":""},{"$f":"'✏You can copy and rename me'!AS74","v":0},{"$f":"'✏You can copy and rename me'!AT74","v":0},{"$f":"'✏You can copy and rename me'!AU74","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B75","v":0},{"$f":"'✏You can copy and rename me'!C75","v":0},{"$f":"'✏You can copy and rename me'!D75","v":0},{"$f":"'✏You can copy and rename me'!E75","v":0},{"$f":"'✏You can copy and rename me'!F75","v":" - "},{"$f":"'✏You can copy and rename me'!G75","v":0},{"$f":"'✏You can copy and rename me'!H75","v":0},{"$f":"'✏You can copy and rename me'!I75","v":0},{"$f":"'✏You can copy and rename me'!J75","v":0},{"$f":"'✏You can copy and rename me'!K75","v":0},{"$f":"'✏You can copy and rename me'!L75","v":0},{"$f":"'✏You can copy and rename me'!M75","v":37},{"$f":"'✏You can copy and rename me'!N75","v":0},{"$f":"'✏You can copy and rename me'!O75","v":0},{"$f":"'✏You can copy and rename me'!P75","v":""},{"$f":"'✏You can copy and rename me'!Q75","v":""},{"$f":"'✏You can copy and rename me'!R75","v":0},{"$f":"'✏You can copy and rename me'!S75","v":""},{"$f":"'✏You can copy and rename me'!T75","v":""},{"$f":"'✏You can copy and rename me'!U75","v":0},{"$f":"'✏You can copy and rename me'!V75","v":""},{"$f":"'✏You can copy and rename me'!W75","v":""},{"$f":"'✏You can copy and rename me'!X75","v":0},{"$f":"'✏You can copy and rename me'!Y75","v":""},{"$f":"'✏You can copy and rename me'!Z75","v":""},{"$f":"'✏You can copy and rename me'!AA75","v":0},{"$f":"'✏You can copy and rename me'!AB75","v":""},{"$f":"'✏You can copy and rename me'!AC75","v":""},{"$f":"'✏You can copy and rename me'!AD75","v":0},{"$f":"'✏You can copy and rename me'!AE75","v":""},{"$f":"'✏You can copy and rename me'!AF75","v":""},{"$f":"'✏You can copy and rename me'!AG75","v":0},{"$f":"'✏You can copy and rename me'!AH75","v":""},{"$f":"'✏You can copy and rename me'!AI75","v":""},{"$f":"'✏You can copy and rename me'!AJ75","v":0},{"$f":"'✏You can copy and rename me'!AK75","v":""},{"$f":"'✏You can copy and rename me'!AL75","v":""},{"$f":"'✏You can copy and rename me'!AM75","v":0},{"$f":"'✏You can copy and rename me'!AN75","v":""},{"$f":"'✏You can copy and rename me'!AO75","v":""},{"$f":"'✏You can copy and rename me'!AP75","v":0},{"$f":"'✏You can copy and rename me'!AQ75","v":""},{"$f":"'✏You can copy and rename me'!AR75","v":""},{"$f":"'✏You can copy and rename me'!AS75","v":0},{"$f":"'✏You can copy and rename me'!AT75","v":0},{"$f":"'✏You can copy and rename me'!AU75","v":0},"Partner organisation 1",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum of VIP co-financing",null,{"$f":"SUM(O56:O75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'✏You can copy and rename me'!B76","v":0},{"$f":"'✏You can copy and rename me'!C76","v":0},{"$f":"'✏You can copy and rename me'!D76","v":0},{"$f":"'✏You can copy and rename me'!E76","v":0},{"$f":"'✏You can copy and rename me'!F76","v":0},{"$f":"'✏You can copy and rename me'!G76","v":0},{"$f":"'✏You can copy and rename me'!H76","v":0},{"$f":"'✏You can copy and rename me'!I76","v":0},{"$f":"'✏You can copy and rename me'!J76","v":0},{"$f":"'✏You can copy and rename me'!K76","v":0},{"$f":"'✏You can copy and rename me'!L76","v":0},{"$f":"'✏You can copy and rename me'!M76","v":"Sum of VIP co-financing"},{"$f":"'✏You can copy and rename me'!N76","v":0},{"$f":"'✏You can copy and rename me'!O76","v":0},{"$f":"'✏You can copy and rename me'!P76","v":0},{"$f":"'✏You can copy and rename me'!Q76","v":0},{"$f":"'✏You can copy and rename me'!R76","v":0},{"$f":"'✏You can copy and rename me'!S76","v":0},{"$f":"'✏You can copy and rename me'!T76","v":0},{"$f":"'✏You can copy and rename me'!U76","v":0},{"$f":"'✏You can copy and rename me'!V76","v":0},{"$f":"'✏You can copy and rename me'!W76","v":0},{"$f":"'✏You can copy and rename me'!X76","v":0},{"$f":"'✏You can copy and rename me'!Y76","v":0},{"$f":"'✏You can copy and rename me'!Z76","v":0},{"$f":"'✏You can copy and rename me'!AA76","v":0},{"$f":"'✏You can copy and rename me'!AB76","v":0},{"$f":"'✏You can copy and rename me'!AC76","v":0},{"$f":"'✏You can copy and rename me'!AD76","v":0},{"$f":"'✏You can copy and rename me'!AE76","v":0},{"$f":"'✏You can copy and rename me'!AF76","v":0},{"$f":"'✏You can copy and rename me'!AG76","v":0},{"$f":"'✏You can copy and rename me'!AH76","v":0},{"$f":"'✏You can copy and rename me'!AI76","v":0},{"$f":"'✏You can copy and rename me'!AJ76","v":0},{"$f":"'✏You can copy and rename me'!AK76","v":0},{"$f":"'✏You can copy and rename me'!AL76","v":0},{"$f":"'✏You can copy and rename me'!AM76","v":0},{"$f":"'✏You can copy and rename me'!AN76","v":0},{"$f":"'✏You can copy and rename me'!AO76","v":0},{"$f":"'✏You can copy and rename me'!AP76","v":0},{"$f":"'✏You can copy and rename me'!AQ76","v":0},{"$f":"'✏You can copy and rename me'!AR76","v":0},{"$f":"'✏You can copy and rename me'!AS76","v":0},{"$f":"'✏You can copy and rename me'!AT76","v":0},{"$f":"'✏You can copy and rename me'!AU76","v":0},"Partner organisation 1",0]
[null,null,null,null,null,"  VIP Other sources",null,null,{"$f":"$I$20","v":"Notes/Name"},null,null,{"$f":"$L$20","v":"Monthly wage - Year '26"},{"$f":"$M$20","v":"Hours per week"},null,null,"",null,null,{"$f":"IF(R77<>\"\",R77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(U77<>\"\",U77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(X77<>\"\",X77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(AA77<>\"\",AA77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(AD77<>\"\",AD77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(AG77<>\"\",AG77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(AJ77<>\"\",AJ77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(AM77<>\"\",AM77/12*$K77,\"\")","v":""},null,null,{"$f":"IF(AP77<>\"\",AP77/12*$K77,\"\")","v":""},null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B77","v":0},{"$f":"'✏You can copy and rename me'!C77","v":0},{"$f":"'✏You can copy and rename me'!D77","v":0},{"$f":"'✏You can copy and rename me'!E77","v":0},{"$f":"'✏You can copy and rename me'!F77","v":"  VIP Other sources"},{"$f":"'✏You can copy and rename me'!G77","v":0},{"$f":"'✏You can copy and rename me'!H77","v":0},{"$f":"'✏You can copy and rename me'!I77","v":"Notes/Name"},{"$f":"'✏You can copy and rename me'!J77","v":0},{"$f":"'✏You can copy and rename me'!K77","v":0},{"$f":"'✏You can copy and rename me'!L77","v":"Monthly wage - Year '26"},{"$f":"'✏You can copy and rename me'!M77","v":"Hours per week"},{"$f":"'✏You can copy and rename me'!N77","v":0},{"$f":"'✏You can copy and rename me'!O77","v":0},{"$f":"'✏You can copy and rename me'!P77","v":""},{"$f":"'✏You can copy and rename me'!Q77","v":0},{"$f":"'✏You can copy and rename me'!R77","v":0},{"$f":"'✏You can copy and rename me'!S77","v":""},{"$f":"'✏You can copy and rename me'!T77","v":0},{"$f":"'✏You can copy and rename me'!U77","v":0},{"$f":"'✏You can copy and rename me'!V77","v":""},{"$f":"'✏You can copy and rename me'!W77","v":0},{"$f":"'✏You can copy and rename me'!X77","v":0},{"$f":"'✏You can copy and rename me'!Y77","v":""},{"$f":"'✏You can copy and rename me'!Z77","v":0},{"$f":"'✏You can copy and rename me'!AA77","v":0},{"$f":"'✏You can copy and rename me'!AB77","v":""},{"$f":"'✏You can copy and rename me'!AC77","v":0},{"$f":"'✏You can copy and rename me'!AD77","v":0},{"$f":"'✏You can copy and rename me'!AE77","v":""},{"$f":"'✏You can copy and rename me'!AF77","v":0},{"$f":"'✏You can copy and rename me'!AG77","v":0},{"$f":"'✏You can copy and rename me'!AH77","v":""},{"$f":"'✏You can copy and rename me'!AI77","v":0},{"$f":"'✏You can copy and rename me'!AJ77","v":0},{"$f":"'✏You can copy and rename me'!AK77","v":""},{"$f":"'✏You can copy and rename me'!AL77","v":0},{"$f":"'✏You can copy and rename me'!AM77","v":0},{"$f":"'✏You can copy and rename me'!AN77","v":""},{"$f":"'✏You can copy and rename me'!AO77","v":0},{"$f":"'✏You can copy and rename me'!AP77","v":0},{"$f":"'✏You can copy and rename me'!AQ77","v":""},{"$f":"'✏You can copy and rename me'!AR77","v":0},{"$f":"'✏You can copy and rename me'!AS77","v":0},{"$f":"'✏You can copy and rename me'!AT77","v":0},{"$f":"'✏You can copy and rename me'!AU77","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,{"$f":"M78/37","v":1},null,37,null,null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^Q$3*O78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^T$3*R78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^W$3*U78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^Z$3*X78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^AC$3*AA78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^AF$3*AD78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^AI$3*AG78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^AL$3*AJ78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^AO$3*AM78,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L78*$M78/37*(1+PL)^AR$3*AP78,-3),\"\")","v":""},{"$f":"SUMIF($O$20:$AR$20,AS$20,$O78:$AR78)","v":0},0,0,null,{"$f":"'✏You can copy and rename me'!B78","v":0},{"$f":"'✏You can copy and rename me'!C78","v":0},{"$f":"'✏You can copy and rename me'!D78","v":0},{"$f":"'✏You can copy and rename me'!E78","v":0},{"$f":"'✏You can copy and rename me'!F78","v":" - "},{"$f":"'✏You can copy and rename me'!G78","v":0},{"$f":"'✏You can copy and rename me'!H78","v":0},{"$f":"'✏You can copy and rename me'!I78","v":0},{"$f":"'✏You can copy and rename me'!J78","v":0},{"$f":"'✏You can copy and rename me'!K78","v":1},{"$f":"'✏You can copy and rename me'!L78","v":0},{"$f":"'✏You can copy and rename me'!M78","v":37},{"$f":"'✏You can copy and rename me'!N78","v":0},{"$f":"'✏You can copy and rename me'!O78","v":0},{"$f":"'✏You can copy and rename me'!P78","v":""},{"$f":"'✏You can copy and rename me'!Q78","v":""},{"$f":"'✏You can copy and rename me'!R78","v":0},{"$f":"'✏You can copy and rename me'!S78","v":""},{"$f":"'✏You can copy and rename me'!T78","v":""},{"$f":"'✏You can copy and rename me'!U78","v":0},{"$f":"'✏You can copy and rename me'!V78","v":""},{"$f":"'✏You can copy and rename me'!W78","v":""},{"$f":"'✏You can copy and rename me'!X78","v":0},{"$f":"'✏You can copy and rename me'!Y78","v":""},{"$f":"'✏You can copy and rename me'!Z78","v":""},{"$f":"'✏You can copy and rename me'!AA78","v":0},{"$f":"'✏You can copy and rename me'!AB78","v":""},{"$f":"'✏You can copy and rename me'!AC78","v":""},{"$f":"'✏You can copy and rename me'!AD78","v":0},{"$f":"'✏You can copy and rename me'!AE78","v":""},{"$f":"'✏You can copy and rename me'!AF78","v":""},{"$f":"'✏You can copy and rename me'!AG78","v":0},{"$f":"'✏You can copy and rename me'!AH78","v":""},{"$f":"'✏You can copy and rename me'!AI78","v":""},{"$f":"'✏You can copy and rename me'!AJ78","v":0},{"$f":"'✏You can copy and rename me'!AK78","v":""},{"$f":"'✏You can copy and rename me'!AL78","v":""},{"$f":"'✏You can copy and rename me'!AM78","v":0},{"$f":"'✏You can copy and rename me'!AN78","v":""},{"$f":"'✏You can copy and rename me'!AO78","v":""},{"$f":"'✏You can copy and rename me'!AP78","v":0},{"$f":"'✏You can copy and rename me'!AQ78","v":""},{"$f":"'✏You can copy and rename me'!AR78","v":""},{"$f":"'✏You can copy and rename me'!AS78","v":0},{"$f":"'✏You can copy and rename me'!AT78","v":0},{"$f":"'✏You can copy and rename me'!AU78","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^Q$3*O79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^T$3*R79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^W$3*U79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^Z$3*X79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^AC$3*AA79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^AF$3*AD79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^AI$3*AG79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^AL$3*AJ79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^AO$3*AM79,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L79*$M79/37*(1+PL)^AR$3*AP79,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏You can copy and rename me'!B79","v":0},{"$f":"'✏You can copy and rename me'!C79","v":0},{"$f":"'✏You can copy and rename me'!D79","v":0},{"$f":"'✏You can copy and rename me'!E79","v":0},{"$f":"'✏You can copy and rename me'!F79","v":" - "},{"$f":"'✏You can copy and rename me'!G79","v":0},{"$f":"'✏You can copy and rename me'!H79","v":0},{"$f":"'✏You can copy and rename me'!I79","v":0},{"$f":"'✏You can copy and rename me'!J79","v":0},{"$f":"'✏You can copy and rename me'!K79","v":1},{"$f":"'✏You can copy and rename me'!L79","v":0},{"$f":"'✏You can copy and rename me'!M79","v":37},{"$f":"'✏You can copy and rename me'!N79","v":0},{"$f":"'✏You can copy and rename me'!O79","v":0},{"$f":"'✏You can copy and rename me'!P79","v":""},{"$f":"'✏You can copy and rename me'!Q79","v":""},{"$f":"'✏You can copy and rename me'!R79","v":0},{"$f":"'✏You can copy and rename me'!S79","v":""},{"$f":"'✏You can copy and rename me'!T79","v":""},{"$f":"'✏You can copy and rename me'!U79","v":0},{"$f":"'✏You can copy and rename me'!V79","v":""},{"$f":"'✏You can copy and rename me'!W79","v":""},{"$f":"'✏You can copy and rename me'!X79","v":0},{"$f":"'✏You can copy and rename me'!Y79","v":""},{"$f":"'✏You can copy and rename me'!Z79","v":""},{"$f":"'✏You can copy and rename me'!AA79","v":0},{"$f":"'✏You can copy and rename me'!AB79","v":""},{"$f":"'✏You can copy and rename me'!AC79","v":""},{"$f":"'✏You can copy and rename me'!AD79","v":0},{"$f":"'✏You can copy and rename me'!AE79","v":""},{"$f":"'✏You can copy and rename me'!AF79","v":""},{"$f":"'✏You can copy and rename me'!AG79","v":0},{"$f":"'✏You can copy and rename me'!AH79","v":""},{"$f":"'✏You can copy and rename me'!AI79","v":""},{"$f":"'✏You can copy and rename me'!AJ79","v":0},{"$f":"'✏You can copy and rename me'!AK79","v":""},{"$f":"'✏You can copy and rename me'!AL79","v":""},{"$f":"'✏You can copy and rename me'!AM79","v":0},{"$f":"'✏You can copy and rename me'!AN79","v":""},{"$f":"'✏You can copy and rename me'!AO79","v":""},{"$f":"'✏You can copy and rename me'!AP79","v":0},{"$f":"'✏You can copy and rename me'!AQ79","v":""},{"$f":"'✏You can copy and rename me'!AR79","v":""},{"$f":"'✏You can copy and rename me'!AS79","v":0},{"$f":"'✏You can copy and rename me'!AT79","v":0},{"$f":"'✏You can copy and rename me'!AU79","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^Q$3*O80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^T$3*R80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^W$3*U80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^Z$3*X80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^AC$3*AA80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^AF$3*AD80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^AI$3*AG80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^AL$3*AJ80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^AO$3*AM80,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L80*$M80/37*(1+PL)^AR$3*AP80,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏You can copy and rename me'!B80","v":0},{"$f":"'✏You can copy and rename me'!C80","v":0},{"$f":"'✏You can copy and rename me'!D80","v":0},{"$f":"'✏You can copy and rename me'!E80","v":0},{"$f":"'✏You can copy and rename me'!F80","v":" - "},{"$f":"'✏You can copy and rename me'!G80","v":0},{"$f":"'✏You can copy and rename me'!H80","v":0},{"$f":"'✏You can copy and rename me'!I80","v":0},{"$f":"'✏You can copy and rename me'!J80","v":0},{"$f":"'✏You can copy and rename me'!K80","v":1},{"$f":"'✏You can copy and rename me'!L80","v":0},{"$f":"'✏You can copy and rename me'!M80","v":37},{"$f":"'✏You can copy and rename me'!N80","v":0},{"$f":"'✏You can copy and rename me'!O80","v":0},{"$f":"'✏You can copy and rename me'!P80","v":""},{"$f":"'✏You can copy and rename me'!Q80","v":""},{"$f":"'✏You can copy and rename me'!R80","v":0},{"$f":"'✏You can copy and rename me'!S80","v":""},{"$f":"'✏You can copy and rename me'!T80","v":""},{"$f":"'✏You can copy and rename me'!U80","v":0},{"$f":"'✏You can copy and rename me'!V80","v":""},{"$f":"'✏You can copy and rename me'!W80","v":""},{"$f":"'✏You can copy and rename me'!X80","v":0},{"$f":"'✏You can copy and rename me'!Y80","v":""},{"$f":"'✏You can copy and rename me'!Z80","v":""},{"$f":"'✏You can copy and rename me'!AA80","v":0},{"$f":"'✏You can copy and rename me'!AB80","v":""},{"$f":"'✏You can copy and rename me'!AC80","v":""},{"$f":"'✏You can copy and rename me'!AD80","v":0},{"$f":"'✏You can copy and rename me'!AE80","v":""},{"$f":"'✏You can copy and rename me'!AF80","v":""},{"$f":"'✏You can copy and rename me'!AG80","v":0},{"$f":"'✏You can copy and rename me'!AH80","v":""},{"$f":"'✏You can copy and rename me'!AI80","v":""},{"$f":"'✏You can copy and rename me'!AJ80","v":0},{"$f":"'✏You can copy and rename me'!AK80","v":""},{"$f":"'✏You can copy and rename me'!AL80","v":""},{"$f":"'✏You can copy and rename me'!AM80","v":0},{"$f":"'✏You can copy and rename me'!AN80","v":""},{"$f":"'✏You can copy and rename me'!AO80","v":""},{"$f":"'✏You can copy and rename me'!AP80","v":0},{"$f":"'✏You can copy and rename me'!AQ80","v":""},{"$f":"'✏You can copy and rename me'!AR80","v":""},{"$f":"'✏You can copy and rename me'!AS80","v":0},{"$f":"'✏You can copy and rename me'!AT80","v":0},{"$f":"'✏You can copy and rename me'!AU80","v":0},"Partner organisation 1",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum of VIP Other sources",null,{"$f":"SUM(O78:O80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'✏You can copy and rename me'!B81","v":0},{"$f":"'✏You can copy and rename me'!C81","v":0},{"$f":"'✏You can copy and rename me'!D81","v":0},{"$f":"'✏You can copy and rename me'!E81","v":0},{"$f":"'✏You can copy and rename me'!F81","v":0},{"$f":"'✏You can copy and rename me'!G81","v":0},{"$f":"'✏You can copy and rename me'!H81","v":0},{"$f":"'✏You can copy and rename me'!I81","v":0},{"$f":"'✏You can copy and rename me'!J81","v":0},{"$f":"'✏You can copy and rename me'!K81","v":0},{"$f":"'✏You can copy and rename me'!L81","v":0},{"$f":"'✏You can copy and rename me'!M81","v":"Sum of VIP Other sources"},{"$f":"'✏You can copy and rename me'!N81","v":0},{"$f":"'✏You can copy and rename me'!O81","v":0},{"$f":"'✏You can copy and rename me'!P81","v":0},{"$f":"'✏You can copy and rename me'!Q81","v":0},{"$f":"'✏You can copy and rename me'!R81","v":0},{"$f":"'✏You can copy and rename me'!S81","v":0},{"$f":"'✏You can copy and rename me'!T81","v":0},{"$f":"'✏You can copy and rename me'!U81","v":0},{"$f":"'✏You can copy and rename me'!V81","v":0},{"$f":"'✏You can copy and rename me'!W81","v":0},{"$f":"'✏You can copy and rename me'!X81","v":0},{"$f":"'✏You can copy and rename me'!Y81","v":0},{"$f":"'✏You can copy and rename me'!Z81","v":0},{"$f":"'✏You can copy and rename me'!AA81","v":0},{"$f":"'✏You can copy and rename me'!AB81","v":0},{"$f":"'✏You can copy and rename me'!AC81","v":0},{"$f":"'✏You can copy and rename me'!AD81","v":0},{"$f":"'✏You can copy and rename me'!AE81","v":0},{"$f":"'✏You can copy and rename me'!AF81","v":0},{"$f":"'✏You can copy and rename me'!AG81","v":0},{"$f":"'✏You can copy and rename me'!AH81","v":0},{"$f":"'✏You can copy and rename me'!AI81","v":0},{"$f":"'✏You can copy and rename me'!AJ81","v":0},{"$f":"'✏You can copy and rename me'!AK81","v":0},{"$f":"'✏You can copy and rename me'!AL81","v":0},{"$f":"'✏You can copy and rename me'!AM81","v":0},{"$f":"'✏You can copy and rename me'!AN81","v":0},{"$f":"'✏You can copy and rename me'!AO81","v":0},{"$f":"'✏You can copy and rename me'!AP81","v":0},{"$f":"'✏You can copy and rename me'!AQ81","v":0},{"$f":"'✏You can copy and rename me'!AR81","v":0},{"$f":"'✏You can copy and rename me'!AS81","v":0},{"$f":"'✏You can copy and rename me'!AT81","v":0},{"$f":"'✏You can copy and rename me'!AU81","v":0},{"$f":"$G$5","v":"Partner organisation 1"},0]
[null,null,null,null,null,"TAP",null,null,{"$f":"$I$20","v":"Notes/Name"},null,null,{"$f":"$L$20","v":"Monthly wage - Year '26"},{"$f":"$M$20","v":"Hours per week"},{"$f":"$N$20","v":"Derived cost?"},null,"",null,null,{"$f":"IF(R82<>\"\",R82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(U82<>\"\",U82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(X82<>\"\",X82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(AA82<>\"\",AA82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(AD82<>\"\",AD82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(AG82<>\"\",AG82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(AJ82<>\"\",AJ82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(AM82<>\"\",AM82/12*$K82,\"\")","v":""},null,null,{"$f":"IF(AP82<>\"\",AP82/12*$K82,\"\")","v":""},null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B82","v":0},{"$f":"'✏You can copy and rename me'!C82","v":0},{"$f":"'✏You can copy and rename me'!D82","v":0},{"$f":"'✏You can copy and rename me'!E82","v":0},{"$f":"'✏You can copy and rename me'!F82","v":"TAP"},{"$f":"'✏You can copy and rename me'!G82","v":0},{"$f":"'✏You can copy and rename me'!H82","v":0},{"$f":"'✏You can copy and rename me'!I82","v":"Notes/Name"},{"$f":"'✏You can copy and rename me'!J82","v":0},{"$f":"'✏You can copy and rename me'!K82","v":0},{"$f":"'✏You can copy and rename me'!L82","v":"Monthly wage - Year '26"},{"$f":"'✏You can copy and rename me'!M82","v":"Hours per week"},{"$f":"'✏You can copy and rename me'!N82","v":"Derived cost?"},{"$f":"'✏You can copy and rename me'!O82","v":0},{"$f":"'✏You can copy and rename me'!P82","v":""},{"$f":"'✏You can copy and rename me'!Q82","v":0},{"$f":"'✏You can copy and rename me'!R82","v":0},{"$f":"'✏You can copy and rename me'!S82","v":""},{"$f":"'✏You can copy and rename me'!T82","v":0},{"$f":"'✏You can copy and rename me'!U82","v":0},{"$f":"'✏You can copy and rename me'!V82","v":""},{"$f":"'✏You can copy and rename me'!W82","v":0},{"$f":"'✏You can copy and rename me'!X82","v":0},{"$f":"'✏You can copy and rename me'!Y82","v":""},{"$f":"'✏You can copy and rename me'!Z82","v":0},{"$f":"'✏You can copy and rename me'!AA82","v":0},{"$f":"'✏You can copy and rename me'!AB82","v":""},{"$f":"'✏You can copy and rename me'!AC82","v":0},{"$f":"'✏You can copy and rename me'!AD82","v":0},{"$f":"'✏You can copy and rename me'!AE82","v":""},{"$f":"'✏You can copy and rename me'!AF82","v":0},{"$f":"'✏You can copy and rename me'!AG82","v":0},{"$f":"'✏You can copy and rename me'!AH82","v":""},{"$f":"'✏You can copy and rename me'!AI82","v":0},{"$f":"'✏You can copy and rename me'!AJ82","v":0},{"$f":"'✏You can copy and rename me'!AK82","v":""},{"$f":"'✏You can copy and rename me'!AL82","v":0},{"$f":"'✏You can copy and rename me'!AM82","v":0},{"$f":"'✏You can copy and rename me'!AN82","v":""},{"$f":"'✏You can copy and rename me'!AO82","v":0},{"$f":"'✏You can copy and rename me'!AP82","v":0},{"$f":"'✏You can copy and rename me'!AQ82","v":""},{"$f":"'✏You can copy and rename me'!AR82","v":0},{"$f":"'✏You can copy and rename me'!AS82","v":0},{"$f":"'✏You can copy and rename me'!AT82","v":0},{"$f":"'✏You can copy and rename me'!AU82","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,{"$f":"M83/37","v":1},null,37,null,null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^Q$3*O83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^T$3*R83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^W$3*U83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^Z$3*X83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^AC$3*AA83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^AF$3*AD83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^AI$3*AG83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^AL$3*AJ83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^AO$3*AM83,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L83*$M83/37*(1+PL)^AR$3*AP83,-3),\"\")","v":""},{"$f":"SUMIF($O$20:$AR$20,AS$20,$O83:$AR83)","v":0},0,0,null,{"$f":"'✏You can copy and rename me'!B83","v":"Salary"},{"$f":"'✏You can copy and rename me'!C83","v":"TAP"},{"$f":"'✏You can copy and rename me'!D83","v":0},{"$f":"'✏You can copy and rename me'!E83","v":0},{"$f":"'✏You can copy and rename me'!F83","v":" - "},{"$f":"'✏You can copy and rename me'!G83","v":0},{"$f":"'✏You can copy and rename me'!H83","v":0},{"$f":"'✏You can copy and rename me'!I83","v":0},{"$f":"'✏You can copy and rename me'!J83","v":0},{"$f":"'✏You can copy and rename me'!K83","v":1},{"$f":"'✏You can copy and rename me'!L83","v":0},{"$f":"'✏You can copy and rename me'!M83","v":37},{"$f":"'✏You can copy and rename me'!N83","v":0},{"$f":"'✏You can copy and rename me'!O83","v":0},{"$f":"'✏You can copy and rename me'!P83","v":""},{"$f":"'✏You can copy and rename me'!Q83","v":""},{"$f":"'✏You can copy and rename me'!R83","v":0},{"$f":"'✏You can copy and rename me'!S83","v":""},{"$f":"'✏You can copy and rename me'!T83","v":""},{"$f":"'✏You can copy and rename me'!U83","v":0},{"$f":"'✏You can copy and rename me'!V83","v":""},{"$f":"'✏You can copy and rename me'!W83","v":""},{"$f":"'✏You can copy and rename me'!X83","v":0},{"$f":"'✏You can copy and rename me'!Y83","v":""},{"$f":"'✏You can copy and rename me'!Z83","v":""},{"$f":"'✏You can copy and rename me'!AA83","v":0},{"$f":"'✏You can copy and rename me'!AB83","v":""},{"$f":"'✏You can copy and rename me'!AC83","v":""},{"$f":"'✏You can copy and rename me'!AD83","v":0},{"$f":"'✏You can copy and rename me'!AE83","v":""},{"$f":"'✏You can copy and rename me'!AF83","v":""},{"$f":"'✏You can copy and rename me'!AG83","v":0},{"$f":"'✏You can copy and rename me'!AH83","v":""},{"$f":"'✏You can copy and rename me'!AI83","v":""},{"$f":"'✏You can copy and rename me'!AJ83","v":0},{"$f":"'✏You can copy and rename me'!AK83","v":""},{"$f":"'✏You can copy and rename me'!AL83","v":""},{"$f":"'✏You can copy and rename me'!AM83","v":0},{"$f":"'✏You can copy and rename me'!AN83","v":""},{"$f":"'✏You can copy and rename me'!AO83","v":""},{"$f":"'✏You can copy and rename me'!AP83","v":0},{"$f":"'✏You can copy and rename me'!AQ83","v":""},{"$f":"'✏You can copy and rename me'!AR83","v":""},{"$f":"'✏You can copy and rename me'!AS83","v":0},{"$f":"'✏You can copy and rename me'!AT83","v":0},{"$f":"'✏You can copy and rename me'!AU83","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B84","v":"Salary"},{"$f":"'✏You can copy and rename me'!C84","v":"TAP"},{"$f":"'✏You can copy and rename me'!D84","v":0},{"$f":"'✏You can copy and rename me'!E84","v":0},{"$f":"'✏You can copy and rename me'!F84","v":" - "},{"$f":"'✏You can copy and rename me'!G84","v":0},{"$f":"'✏You can copy and rename me'!H84","v":0},{"$f":"'✏You can copy and rename me'!I84","v":0},{"$f":"'✏You can copy and rename me'!J84","v":0},{"$f":"'✏You can copy and rename me'!K84","v":1},{"$f":"'✏You can copy and rename me'!L84","v":0},{"$f":"'✏You can copy and rename me'!M84","v":37},{"$f":"'✏You can copy and rename me'!N84","v":0},{"$f":"'✏You can copy and rename me'!O84","v":0},{"$f":"'✏You can copy and rename me'!P84","v":""},{"$f":"'✏You can copy and rename me'!Q84","v":""},{"$f":"'✏You can copy and rename me'!R84","v":0},{"$f":"'✏You can copy and rename me'!S84","v":""},{"$f":"'✏You can copy and rename me'!T84","v":""},{"$f":"'✏You can copy and rename me'!U84","v":0},{"$f":"'✏You can copy and rename me'!V84","v":""},{"$f":"'✏You can copy and rename me'!W84","v":""},{"$f":"'✏You can copy and rename me'!X84","v":0},{"$f":"'✏You can copy and rename me'!Y84","v":""},{"$f":"'✏You can copy and rename me'!Z84","v":""},{"$f":"'✏You can copy and rename me'!AA84","v":0},{"$f":"'✏You can copy and rename me'!AB84","v":""},{"$f":"'✏You can copy and rename me'!AC84","v":""},{"$f":"'✏You can copy and rename me'!AD84","v":0},{"$f":"'✏You can copy and rename me'!AE84","v":""},{"$f":"'✏You can copy and rename me'!AF84","v":""},{"$f":"'✏You can copy and rename me'!AG84","v":0},{"$f":"'✏You can copy and rename me'!AH84","v":""},{"$f":"'✏You can copy and rename me'!AI84","v":""},{"$f":"'✏You can copy and rename me'!AJ84","v":0},{"$f":"'✏You can copy and rename me'!AK84","v":""},{"$f":"'✏You can copy and rename me'!AL84","v":""},{"$f":"'✏You can copy and rename me'!AM84","v":0},{"$f":"'✏You can copy and rename me'!AN84","v":""},{"$f":"'✏You can copy and rename me'!AO84","v":""},{"$f":"'✏You can copy and rename me'!AP84","v":0},{"$f":"'✏You can copy and rename me'!AQ84","v":""},{"$f":"'✏You can copy and rename me'!AR84","v":""},{"$f":"'✏You can copy and rename me'!AS84","v":0},{"$f":"'✏You can copy and rename me'!AT84","v":0},{"$f":"'✏You can copy and rename me'!AU84","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B85","v":"Salary"},{"$f":"'✏You can copy and rename me'!C85","v":"TAP"},{"$f":"'✏You can copy and rename me'!D85","v":0},{"$f":"'✏You can copy and rename me'!E85","v":0},{"$f":"'✏You can copy and rename me'!F85","v":" - "},{"$f":"'✏You can copy and rename me'!G85","v":0},{"$f":"'✏You can copy and rename me'!H85","v":0},{"$f":"'✏You can copy and rename me'!I85","v":0},{"$f":"'✏You can copy and rename me'!J85","v":0},{"$f":"'✏You can copy and rename me'!K85","v":1},{"$f":"'✏You can copy and rename me'!L85","v":0},{"$f":"'✏You can copy and rename me'!M85","v":37},{"$f":"'✏You can copy and rename me'!N85","v":0},{"$f":"'✏You can copy and rename me'!O85","v":0},{"$f":"'✏You can copy and rename me'!P85","v":""},{"$f":"'✏You can copy and rename me'!Q85","v":""},{"$f":"'✏You can copy and rename me'!R85","v":0},{"$f":"'✏You can copy and rename me'!S85","v":""},{"$f":"'✏You can copy and rename me'!T85","v":""},{"$f":"'✏You can copy and rename me'!U85","v":0},{"$f":"'✏You can copy and rename me'!V85","v":""},{"$f":"'✏You can copy and rename me'!W85","v":""},{"$f":"'✏You can copy and rename me'!X85","v":0},{"$f":"'✏You can copy and rename me'!Y85","v":""},{"$f":"'✏You can copy and rename me'!Z85","v":""},{"$f":"'✏You can copy and rename me'!AA85","v":0},{"$f":"'✏You can copy and rename me'!AB85","v":""},{"$f":"'✏You can copy and rename me'!AC85","v":""},{"$f":"'✏You can copy and rename me'!AD85","v":0},{"$f":"'✏You can copy and rename me'!AE85","v":""},{"$f":"'✏You can copy and rename me'!AF85","v":""},{"$f":"'✏You can copy and rename me'!AG85","v":0},{"$f":"'✏You can copy and rename me'!AH85","v":""},{"$f":"'✏You can copy and rename me'!AI85","v":""},{"$f":"'✏You can copy and rename me'!AJ85","v":0},{"$f":"'✏You can copy and rename me'!AK85","v":""},{"$f":"'✏You can copy and rename me'!AL85","v":""},{"$f":"'✏You can copy and rename me'!AM85","v":0},{"$f":"'✏You can copy and rename me'!AN85","v":""},{"$f":"'✏You can copy and rename me'!AO85","v":""},{"$f":"'✏You can copy and rename me'!AP85","v":0},{"$f":"'✏You can copy and rename me'!AQ85","v":""},{"$f":"'✏You can copy and rename me'!AR85","v":""},{"$f":"'✏You can copy and rename me'!AS85","v":0},{"$f":"'✏You can copy and rename me'!AT85","v":0},{"$f":"'✏You can copy and rename me'!AU85","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B86","v":"Salary"},{"$f":"'✏You can copy and rename me'!C86","v":"TAP"},{"$f":"'✏You can copy and rename me'!D86","v":0},{"$f":"'✏You can copy and rename me'!E86","v":0},{"$f":"'✏You can copy and rename me'!F86","v":" - "},{"$f":"'✏You can copy and rename me'!G86","v":0},{"$f":"'✏You can copy and rename me'!H86","v":0},{"$f":"'✏You can copy and rename me'!I86","v":0},{"$f":"'✏You can copy and rename me'!J86","v":0},{"$f":"'✏You can copy and rename me'!K86","v":1},{"$f":"'✏You can copy and rename me'!L86","v":0},{"$f":"'✏You can copy and rename me'!M86","v":37},{"$f":"'✏You can copy and rename me'!N86","v":0},{"$f":"'✏You can copy and rename me'!O86","v":0},{"$f":"'✏You can copy and rename me'!P86","v":""},{"$f":"'✏You can copy and rename me'!Q86","v":""},{"$f":"'✏You can copy and rename me'!R86","v":0},{"$f":"'✏You can copy and rename me'!S86","v":""},{"$f":"'✏You can copy and rename me'!T86","v":""},{"$f":"'✏You can copy and rename me'!U86","v":0},{"$f":"'✏You can copy and rename me'!V86","v":""},{"$f":"'✏You can copy and rename me'!W86","v":""},{"$f":"'✏You can copy and rename me'!X86","v":0},{"$f":"'✏You can copy and rename me'!Y86","v":""},{"$f":"'✏You can copy and rename me'!Z86","v":""},{"$f":"'✏You can copy and rename me'!AA86","v":0},{"$f":"'✏You can copy and rename me'!AB86","v":""},{"$f":"'✏You can copy and rename me'!AC86","v":""},{"$f":"'✏You can copy and rename me'!AD86","v":0},{"$f":"'✏You can copy and rename me'!AE86","v":""},{"$f":"'✏You can copy and rename me'!AF86","v":""},{"$f":"'✏You can copy and rename me'!AG86","v":0},{"$f":"'✏You can copy and rename me'!AH86","v":""},{"$f":"'✏You can copy and rename me'!AI86","v":""},{"$f":"'✏You can copy and rename me'!AJ86","v":0},{"$f":"'✏You can copy and rename me'!AK86","v":""},{"$f":"'✏You can copy and rename me'!AL86","v":""},{"$f":"'✏You can copy and rename me'!AM86","v":0},{"$f":"'✏You can copy and rename me'!AN86","v":""},{"$f":"'✏You can copy and rename me'!AO86","v":""},{"$f":"'✏You can copy and rename me'!AP86","v":0},{"$f":"'✏You can copy and rename me'!AQ86","v":""},{"$f":"'✏You can copy and rename me'!AR86","v":""},{"$f":"'✏You can copy and rename me'!AS86","v":0},{"$f":"'✏You can copy and rename me'!AT86","v":0},{"$f":"'✏You can copy and rename me'!AU86","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B87","v":"Salary"},{"$f":"'✏You can copy and rename me'!C87","v":"TAP"},{"$f":"'✏You can copy and rename me'!D87","v":0},{"$f":"'✏You can copy and rename me'!E87","v":0},{"$f":"'✏You can copy and rename me'!F87","v":" - "},{"$f":"'✏You can copy and rename me'!G87","v":0},{"$f":"'✏You can copy and rename me'!H87","v":0},{"$f":"'✏You can copy and rename me'!I87","v":0},{"$f":"'✏You can copy and rename me'!J87","v":0},{"$f":"'✏You can copy and rename me'!K87","v":1},{"$f":"'✏You can copy and rename me'!L87","v":0},{"$f":"'✏You can copy and rename me'!M87","v":37},{"$f":"'✏You can copy and rename me'!N87","v":0},{"$f":"'✏You can copy and rename me'!O87","v":0},{"$f":"'✏You can copy and rename me'!P87","v":""},{"$f":"'✏You can copy and rename me'!Q87","v":""},{"$f":"'✏You can copy and rename me'!R87","v":0},{"$f":"'✏You can copy and rename me'!S87","v":""},{"$f":"'✏You can copy and rename me'!T87","v":""},{"$f":"'✏You can copy and rename me'!U87","v":0},{"$f":"'✏You can copy and rename me'!V87","v":""},{"$f":"'✏You can copy and rename me'!W87","v":""},{"$f":"'✏You can copy and rename me'!X87","v":0},{"$f":"'✏You can copy and rename me'!Y87","v":""},{"$f":"'✏You can copy and rename me'!Z87","v":""},{"$f":"'✏You can copy and rename me'!AA87","v":0},{"$f":"'✏You can copy and rename me'!AB87","v":""},{"$f":"'✏You can copy and rename me'!AC87","v":""},{"$f":"'✏You can copy and rename me'!AD87","v":0},{"$f":"'✏You can copy and rename me'!AE87","v":""},{"$f":"'✏You can copy and rename me'!AF87","v":""},{"$f":"'✏You can copy and rename me'!AG87","v":0},{"$f":"'✏You can copy and rename me'!AH87","v":""},{"$f":"'✏You can copy and rename me'!AI87","v":""},{"$f":"'✏You can copy and rename me'!AJ87","v":0},{"$f":"'✏You can copy and rename me'!AK87","v":""},{"$f":"'✏You can copy and rename me'!AL87","v":""},{"$f":"'✏You can copy and rename me'!AM87","v":0},{"$f":"'✏You can copy and rename me'!AN87","v":""},{"$f":"'✏You can copy and rename me'!AO87","v":""},{"$f":"'✏You can copy and rename me'!AP87","v":0},{"$f":"'✏You can copy and rename me'!AQ87","v":""},{"$f":"'✏You can copy and rename me'!AR87","v":""},{"$f":"'✏You can copy and rename me'!AS87","v":0},{"$f":"'✏You can copy and rename me'!AT87","v":0},{"$f":"'✏You can copy and rename me'!AU87","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"",{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^Q$3*O88,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^T$3*R88,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^W$3*U88,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^Z$3*X88,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^AC$3*AA88,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^AF$3*AD88,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^AI$3*AG88,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^AL$3*AJ88,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^AO$3*AM88,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L88*$M88/37*(1+PL)^AR$3*AP88,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏You can copy and rename me'!B88","v":"Salary"},{"$f":"'✏You can copy and rename me'!C88","v":"TAP"},{"$f":"'✏You can copy and rename me'!D88","v":0},{"$f":"'✏You can copy and rename me'!E88","v":0},{"$f":"'✏You can copy and rename me'!F88","v":" - "},{"$f":"'✏You can copy and rename me'!G88","v":0},{"$f":"'✏You can copy and rename me'!H88","v":0},{"$f":"'✏You can copy and rename me'!I88","v":0},{"$f":"'✏You can copy and rename me'!J88","v":0},{"$f":"'✏You can copy and rename me'!K88","v":0},{"$f":"'✏You can copy and rename me'!L88","v":0},{"$f":"'✏You can copy and rename me'!M88","v":37},{"$f":"'✏You can copy and rename me'!N88","v":0},{"$f":"'✏You can copy and rename me'!O88","v":0},{"$f":"'✏You can copy and rename me'!P88","v":""},{"$f":"'✏You can copy and rename me'!Q88","v":""},{"$f":"'✏You can copy and rename me'!R88","v":0},{"$f":"'✏You can copy and rename me'!S88","v":""},{"$f":"'✏You can copy and rename me'!T88","v":""},{"$f":"'✏You can copy and rename me'!U88","v":0},{"$f":"'✏You can copy and rename me'!V88","v":""},{"$f":"'✏You can copy and rename me'!W88","v":""},{"$f":"'✏You can copy and rename me'!X88","v":0},{"$f":"'✏You can copy and rename me'!Y88","v":""},{"$f":"'✏You can copy and rename me'!Z88","v":""},{"$f":"'✏You can copy and rename me'!AA88","v":0},{"$f":"'✏You can copy and rename me'!AB88","v":""},{"$f":"'✏You can copy and rename me'!AC88","v":""},{"$f":"'✏You can copy and rename me'!AD88","v":0},{"$f":"'✏You can copy and rename me'!AE88","v":""},{"$f":"'✏You can copy and rename me'!AF88","v":""},{"$f":"'✏You can copy and rename me'!AG88","v":0},{"$f":"'✏You can copy and rename me'!AH88","v":""},{"$f":"'✏You can copy and rename me'!AI88","v":""},{"$f":"'✏You can copy and rename me'!AJ88","v":0},{"$f":"'✏You can copy and rename me'!AK88","v":""},{"$f":"'✏You can copy and rename me'!AL88","v":""},{"$f":"'✏You can copy and rename me'!AM88","v":0},{"$f":"'✏You can copy and rename me'!AN88","v":""},{"$f":"'✏You can copy and rename me'!AO88","v":""},{"$f":"'✏You can copy and rename me'!AP88","v":0},{"$f":"'✏You can copy and rename me'!AQ88","v":""},{"$f":"'✏You can copy and rename me'!AR88","v":""},{"$f":"'✏You can copy and rename me'!AS88","v":0},{"$f":"'✏You can copy and rename me'!AT88","v":0},{"$f":"'✏You can copy and rename me'!AU88","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B89","v":"Salary"},{"$f":"'✏You can copy and rename me'!C89","v":"TAP"},{"$f":"'✏You can copy and rename me'!D89","v":0},{"$f":"'✏You can copy and rename me'!E89","v":0},{"$f":"'✏You can copy and rename me'!F89","v":" - "},{"$f":"'✏You can copy and rename me'!G89","v":0},{"$f":"'✏You can copy and rename me'!H89","v":0},{"$f":"'✏You can copy and rename me'!I89","v":0},{"$f":"'✏You can copy and rename me'!J89","v":0},{"$f":"'✏You can copy and rename me'!K89","v":0},{"$f":"'✏You can copy and rename me'!L89","v":0},{"$f":"'✏You can copy and rename me'!M89","v":37},{"$f":"'✏You can copy and rename me'!N89","v":0},{"$f":"'✏You can copy and rename me'!O89","v":0},{"$f":"'✏You can copy and rename me'!P89","v":""},{"$f":"'✏You can copy and rename me'!Q89","v":""},{"$f":"'✏You can copy and rename me'!R89","v":0},{"$f":"'✏You can copy and rename me'!S89","v":""},{"$f":"'✏You can copy and rename me'!T89","v":""},{"$f":"'✏You can copy and rename me'!U89","v":0},{"$f":"'✏You can copy and rename me'!V89","v":""},{"$f":"'✏You can copy and rename me'!W89","v":""},{"$f":"'✏You can copy and rename me'!X89","v":0},{"$f":"'✏You can copy and rename me'!Y89","v":""},{"$f":"'✏You can copy and rename me'!Z89","v":""},{"$f":"'✏You can copy and rename me'!AA89","v":0},{"$f":"'✏You can copy and rename me'!AB89","v":""},{"$f":"'✏You can copy and rename me'!AC89","v":""},{"$f":"'✏You can copy and rename me'!AD89","v":0},{"$f":"'✏You can copy and rename me'!AE89","v":""},{"$f":"'✏You can copy and rename me'!AF89","v":""},{"$f":"'✏You can copy and rename me'!AG89","v":0},{"$f":"'✏You can copy and rename me'!AH89","v":""},{"$f":"'✏You can copy and rename me'!AI89","v":""},{"$f":"'✏You can copy and rename me'!AJ89","v":0},{"$f":"'✏You can copy and rename me'!AK89","v":""},{"$f":"'✏You can copy and rename me'!AL89","v":""},{"$f":"'✏You can copy and rename me'!AM89","v":0},{"$f":"'✏You can copy and rename me'!AN89","v":""},{"$f":"'✏You can copy and rename me'!AO89","v":""},{"$f":"'✏You can copy and rename me'!AP89","v":0},{"$f":"'✏You can copy and rename me'!AQ89","v":""},{"$f":"'✏You can copy and rename me'!AR89","v":""},{"$f":"'✏You can copy and rename me'!AS89","v":0},{"$f":"'✏You can copy and rename me'!AT89","v":0},{"$f":"'✏You can copy and rename me'!AU89","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B90","v":"Salary"},{"$f":"'✏You can copy and rename me'!C90","v":"TAP"},{"$f":"'✏You can copy and rename me'!D90","v":0},{"$f":"'✏You can copy and rename me'!E90","v":0},{"$f":"'✏You can copy and rename me'!F90","v":" - "},{"$f":"'✏You can copy and rename me'!G90","v":0},{"$f":"'✏You can copy and rename me'!H90","v":0},{"$f":"'✏You can copy and rename me'!I90","v":0},{"$f":"'✏You can copy and rename me'!J90","v":0},{"$f":"'✏You can copy and rename me'!K90","v":0},{"$f":"'✏You can copy and rename me'!L90","v":0},{"$f":"'✏You can copy and rename me'!M90","v":37},{"$f":"'✏You can copy and rename me'!N90","v":0},{"$f":"'✏You can copy and rename me'!O90","v":0},{"$f":"'✏You can copy and rename me'!P90","v":""},{"$f":"'✏You can copy and rename me'!Q90","v":""},{"$f":"'✏You can copy and rename me'!R90","v":0},{"$f":"'✏You can copy and rename me'!S90","v":""},{"$f":"'✏You can copy and rename me'!T90","v":""},{"$f":"'✏You can copy and rename me'!U90","v":0},{"$f":"'✏You can copy and rename me'!V90","v":""},{"$f":"'✏You can copy and rename me'!W90","v":""},{"$f":"'✏You can copy and rename me'!X90","v":0},{"$f":"'✏You can copy and rename me'!Y90","v":""},{"$f":"'✏You can copy and rename me'!Z90","v":""},{"$f":"'✏You can copy and rename me'!AA90","v":0},{"$f":"'✏You can copy and rename me'!AB90","v":""},{"$f":"'✏You can copy and rename me'!AC90","v":""},{"$f":"'✏You can copy and rename me'!AD90","v":0},{"$f":"'✏You can copy and rename me'!AE90","v":""},{"$f":"'✏You can copy and rename me'!AF90","v":""},{"$f":"'✏You can copy and rename me'!AG90","v":0},{"$f":"'✏You can copy and rename me'!AH90","v":""},{"$f":"'✏You can copy and rename me'!AI90","v":""},{"$f":"'✏You can copy and rename me'!AJ90","v":0},{"$f":"'✏You can copy and rename me'!AK90","v":""},{"$f":"'✏You can copy and rename me'!AL90","v":""},{"$f":"'✏You can copy and rename me'!AM90","v":0},{"$f":"'✏You can copy and rename me'!AN90","v":""},{"$f":"'✏You can copy and rename me'!AO90","v":""},{"$f":"'✏You can copy and rename me'!AP90","v":0},{"$f":"'✏You can copy and rename me'!AQ90","v":""},{"$f":"'✏You can copy and rename me'!AR90","v":""},{"$f":"'✏You can copy and rename me'!AS90","v":0},{"$f":"'✏You can copy and rename me'!AT90","v":0},{"$f":"'✏You can copy and rename me'!AU90","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B91","v":"Salary"},{"$f":"'✏You can copy and rename me'!C91","v":"TAP"},{"$f":"'✏You can copy and rename me'!D91","v":0},{"$f":"'✏You can copy and rename me'!E91","v":0},{"$f":"'✏You can copy and rename me'!F91","v":" - "},{"$f":"'✏You can copy and rename me'!G91","v":0},{"$f":"'✏You can copy and rename me'!H91","v":0},{"$f":"'✏You can copy and rename me'!I91","v":0},{"$f":"'✏You can copy and rename me'!J91","v":0},{"$f":"'✏You can copy and rename me'!K91","v":0},{"$f":"'✏You can copy and rename me'!L91","v":0},{"$f":"'✏You can copy and rename me'!M91","v":37},{"$f":"'✏You can copy and rename me'!N91","v":0},{"$f":"'✏You can copy and rename me'!O91","v":0},{"$f":"'✏You can copy and rename me'!P91","v":""},{"$f":"'✏You can copy and rename me'!Q91","v":""},{"$f":"'✏You can copy and rename me'!R91","v":0},{"$f":"'✏You can copy and rename me'!S91","v":""},{"$f":"'✏You can copy and rename me'!T91","v":""},{"$f":"'✏You can copy and rename me'!U91","v":0},{"$f":"'✏You can copy and rename me'!V91","v":""},{"$f":"'✏You can copy and rename me'!W91","v":""},{"$f":"'✏You can copy and rename me'!X91","v":0},{"$f":"'✏You can copy and rename me'!Y91","v":""},{"$f":"'✏You can copy and rename me'!Z91","v":""},{"$f":"'✏You can copy and rename me'!AA91","v":0},{"$f":"'✏You can copy and rename me'!AB91","v":""},{"$f":"'✏You can copy and rename me'!AC91","v":""},{"$f":"'✏You can copy and rename me'!AD91","v":0},{"$f":"'✏You can copy and rename me'!AE91","v":""},{"$f":"'✏You can copy and rename me'!AF91","v":""},{"$f":"'✏You can copy and rename me'!AG91","v":0},{"$f":"'✏You can copy and rename me'!AH91","v":""},{"$f":"'✏You can copy and rename me'!AI91","v":""},{"$f":"'✏You can copy and rename me'!AJ91","v":0},{"$f":"'✏You can copy and rename me'!AK91","v":""},{"$f":"'✏You can copy and rename me'!AL91","v":""},{"$f":"'✏You can copy and rename me'!AM91","v":0},{"$f":"'✏You can copy and rename me'!AN91","v":""},{"$f":"'✏You can copy and rename me'!AO91","v":""},{"$f":"'✏You can copy and rename me'!AP91","v":0},{"$f":"'✏You can copy and rename me'!AQ91","v":""},{"$f":"'✏You can copy and rename me'!AR91","v":""},{"$f":"'✏You can copy and rename me'!AS91","v":0},{"$f":"'✏You can copy and rename me'!AT91","v":0},{"$f":"'✏You can copy and rename me'!AU91","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B92","v":"Salary"},{"$f":"'✏You can copy and rename me'!C92","v":"TAP"},{"$f":"'✏You can copy and rename me'!D92","v":0},{"$f":"'✏You can copy and rename me'!E92","v":0},{"$f":"'✏You can copy and rename me'!F92","v":" - "},{"$f":"'✏You can copy and rename me'!G92","v":0},{"$f":"'✏You can copy and rename me'!H92","v":0},{"$f":"'✏You can copy and rename me'!I92","v":0},{"$f":"'✏You can copy and rename me'!J92","v":0},{"$f":"'✏You can copy and rename me'!K92","v":0},{"$f":"'✏You can copy and rename me'!L92","v":0},{"$f":"'✏You can copy and rename me'!M92","v":37},{"$f":"'✏You can copy and rename me'!N92","v":0},{"$f":"'✏You can copy and rename me'!O92","v":0},{"$f":"'✏You can copy and rename me'!P92","v":""},{"$f":"'✏You can copy and rename me'!Q92","v":""},{"$f":"'✏You can copy and rename me'!R92","v":0},{"$f":"'✏You can copy and rename me'!S92","v":""},{"$f":"'✏You can copy and rename me'!T92","v":""},{"$f":"'✏You can copy and rename me'!U92","v":0},{"$f":"'✏You can copy and rename me'!V92","v":""},{"$f":"'✏You can copy and rename me'!W92","v":""},{"$f":"'✏You can copy and rename me'!X92","v":0},{"$f":"'✏You can copy and rename me'!Y92","v":""},{"$f":"'✏You can copy and rename me'!Z92","v":""},{"$f":"'✏You can copy and rename me'!AA92","v":0},{"$f":"'✏You can copy and rename me'!AB92","v":""},{"$f":"'✏You can copy and rename me'!AC92","v":""},{"$f":"'✏You can copy and rename me'!AD92","v":0},{"$f":"'✏You can copy and rename me'!AE92","v":""},{"$f":"'✏You can copy and rename me'!AF92","v":""},{"$f":"'✏You can copy and rename me'!AG92","v":0},{"$f":"'✏You can copy and rename me'!AH92","v":""},{"$f":"'✏You can copy and rename me'!AI92","v":""},{"$f":"'✏You can copy and rename me'!AJ92","v":0},{"$f":"'✏You can copy and rename me'!AK92","v":""},{"$f":"'✏You can copy and rename me'!AL92","v":""},{"$f":"'✏You can copy and rename me'!AM92","v":0},{"$f":"'✏You can copy and rename me'!AN92","v":""},{"$f":"'✏You can copy and rename me'!AO92","v":""},{"$f":"'✏You can copy and rename me'!AP92","v":0},{"$f":"'✏You can copy and rename me'!AQ92","v":""},{"$f":"'✏You can copy and rename me'!AR92","v":""},{"$f":"'✏You can copy and rename me'!AS92","v":0},{"$f":"'✏You can copy and rename me'!AT92","v":0},{"$f":"'✏You can copy and rename me'!AU92","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B93","v":"Salary"},{"$f":"'✏You can copy and rename me'!C93","v":"TAP"},{"$f":"'✏You can copy and rename me'!D93","v":0},{"$f":"'✏You can copy and rename me'!E93","v":0},{"$f":"'✏You can copy and rename me'!F93","v":" - "},{"$f":"'✏You can copy and rename me'!G93","v":0},{"$f":"'✏You can copy and rename me'!H93","v":0},{"$f":"'✏You can copy and rename me'!I93","v":0},{"$f":"'✏You can copy and rename me'!J93","v":0},{"$f":"'✏You can copy and rename me'!K93","v":0},{"$f":"'✏You can copy and rename me'!L93","v":0},{"$f":"'✏You can copy and rename me'!M93","v":37},{"$f":"'✏You can copy and rename me'!N93","v":0},{"$f":"'✏You can copy and rename me'!O93","v":0},{"$f":"'✏You can copy and rename me'!P93","v":""},{"$f":"'✏You can copy and rename me'!Q93","v":""},{"$f":"'✏You can copy and rename me'!R93","v":0},{"$f":"'✏You can copy and rename me'!S93","v":""},{"$f":"'✏You can copy and rename me'!T93","v":""},{"$f":"'✏You can copy and rename me'!U93","v":0},{"$f":"'✏You can copy and rename me'!V93","v":""},{"$f":"'✏You can copy and rename me'!W93","v":""},{"$f":"'✏You can copy and rename me'!X93","v":0},{"$f":"'✏You can copy and rename me'!Y93","v":""},{"$f":"'✏You can copy and rename me'!Z93","v":""},{"$f":"'✏You can copy and rename me'!AA93","v":0},{"$f":"'✏You can copy and rename me'!AB93","v":""},{"$f":"'✏You can copy and rename me'!AC93","v":""},{"$f":"'✏You can copy and rename me'!AD93","v":0},{"$f":"'✏You can copy and rename me'!AE93","v":""},{"$f":"'✏You can copy and rename me'!AF93","v":""},{"$f":"'✏You can copy and rename me'!AG93","v":0},{"$f":"'✏You can copy and rename me'!AH93","v":""},{"$f":"'✏You can copy and rename me'!AI93","v":""},{"$f":"'✏You can copy and rename me'!AJ93","v":0},{"$f":"'✏You can copy and rename me'!AK93","v":""},{"$f":"'✏You can copy and rename me'!AL93","v":""},{"$f":"'✏You can copy and rename me'!AM93","v":0},{"$f":"'✏You can copy and rename me'!AN93","v":""},{"$f":"'✏You can copy and rename me'!AO93","v":""},{"$f":"'✏You can copy and rename me'!AP93","v":0},{"$f":"'✏You can copy and rename me'!AQ93","v":""},{"$f":"'✏You can copy and rename me'!AR93","v":""},{"$f":"'✏You can copy and rename me'!AS93","v":0},{"$f":"'✏You can copy and rename me'!AT93","v":0},{"$f":"'✏You can copy and rename me'!AU93","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B94","v":"Salary"},{"$f":"'✏You can copy and rename me'!C94","v":"TAP"},{"$f":"'✏You can copy and rename me'!D94","v":0},{"$f":"'✏You can copy and rename me'!E94","v":0},{"$f":"'✏You can copy and rename me'!F94","v":" - "},{"$f":"'✏You can copy and rename me'!G94","v":0},{"$f":"'✏You can copy and rename me'!H94","v":0},{"$f":"'✏You can copy and rename me'!I94","v":0},{"$f":"'✏You can copy and rename me'!J94","v":0},{"$f":"'✏You can copy and rename me'!K94","v":0},{"$f":"'✏You can copy and rename me'!L94","v":0},{"$f":"'✏You can copy and rename me'!M94","v":37},{"$f":"'✏You can copy and rename me'!N94","v":0},{"$f":"'✏You can copy and rename me'!O94","v":0},{"$f":"'✏You can copy and rename me'!P94","v":""},{"$f":"'✏You can copy and rename me'!Q94","v":""},{"$f":"'✏You can copy and rename me'!R94","v":0},{"$f":"'✏You can copy and rename me'!S94","v":""},{"$f":"'✏You can copy and rename me'!T94","v":""},{"$f":"'✏You can copy and rename me'!U94","v":0},{"$f":"'✏You can copy and rename me'!V94","v":""},{"$f":"'✏You can copy and rename me'!W94","v":""},{"$f":"'✏You can copy and rename me'!X94","v":0},{"$f":"'✏You can copy and rename me'!Y94","v":""},{"$f":"'✏You can copy and rename me'!Z94","v":""},{"$f":"'✏You can copy and rename me'!AA94","v":0},{"$f":"'✏You can copy and rename me'!AB94","v":""},{"$f":"'✏You can copy and rename me'!AC94","v":""},{"$f":"'✏You can copy and rename me'!AD94","v":0},{"$f":"'✏You can copy and rename me'!AE94","v":""},{"$f":"'✏You can copy and rename me'!AF94","v":""},{"$f":"'✏You can copy and rename me'!AG94","v":0},{"$f":"'✏You can copy and rename me'!AH94","v":""},{"$f":"'✏You can copy and rename me'!AI94","v":""},{"$f":"'✏You can copy and rename me'!AJ94","v":0},{"$f":"'✏You can copy and rename me'!AK94","v":""},{"$f":"'✏You can copy and rename me'!AL94","v":""},{"$f":"'✏You can copy and rename me'!AM94","v":0},{"$f":"'✏You can copy and rename me'!AN94","v":""},{"$f":"'✏You can copy and rename me'!AO94","v":""},{"$f":"'✏You can copy and rename me'!AP94","v":0},{"$f":"'✏You can copy and rename me'!AQ94","v":""},{"$f":"'✏You can copy and rename me'!AR94","v":""},{"$f":"'✏You can copy and rename me'!AS94","v":0},{"$f":"'✏You can copy and rename me'!AT94","v":0},{"$f":"'✏You can copy and rename me'!AU94","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B95","v":"Salary"},{"$f":"'✏You can copy and rename me'!C95","v":"TAP"},{"$f":"'✏You can copy and rename me'!D95","v":0},{"$f":"'✏You can copy and rename me'!E95","v":0},{"$f":"'✏You can copy and rename me'!F95","v":" - "},{"$f":"'✏You can copy and rename me'!G95","v":0},{"$f":"'✏You can copy and rename me'!H95","v":0},{"$f":"'✏You can copy and rename me'!I95","v":0},{"$f":"'✏You can copy and rename me'!J95","v":0},{"$f":"'✏You can copy and rename me'!K95","v":0},{"$f":"'✏You can copy and rename me'!L95","v":0},{"$f":"'✏You can copy and rename me'!M95","v":37},{"$f":"'✏You can copy and rename me'!N95","v":0},{"$f":"'✏You can copy and rename me'!O95","v":0},{"$f":"'✏You can copy and rename me'!P95","v":""},{"$f":"'✏You can copy and rename me'!Q95","v":""},{"$f":"'✏You can copy and rename me'!R95","v":0},{"$f":"'✏You can copy and rename me'!S95","v":""},{"$f":"'✏You can copy and rename me'!T95","v":""},{"$f":"'✏You can copy and rename me'!U95","v":0},{"$f":"'✏You can copy and rename me'!V95","v":""},{"$f":"'✏You can copy and rename me'!W95","v":""},{"$f":"'✏You can copy and rename me'!X95","v":0},{"$f":"'✏You can copy and rename me'!Y95","v":""},{"$f":"'✏You can copy and rename me'!Z95","v":""},{"$f":"'✏You can copy and rename me'!AA95","v":0},{"$f":"'✏You can copy and rename me'!AB95","v":""},{"$f":"'✏You can copy and rename me'!AC95","v":""},{"$f":"'✏You can copy and rename me'!AD95","v":0},{"$f":"'✏You can copy and rename me'!AE95","v":""},{"$f":"'✏You can copy and rename me'!AF95","v":""},{"$f":"'✏You can copy and rename me'!AG95","v":0},{"$f":"'✏You can copy and rename me'!AH95","v":""},{"$f":"'✏You can copy and rename me'!AI95","v":""},{"$f":"'✏You can copy and rename me'!AJ95","v":0},{"$f":"'✏You can copy and rename me'!AK95","v":""},{"$f":"'✏You can copy and rename me'!AL95","v":""},{"$f":"'✏You can copy and rename me'!AM95","v":0},{"$f":"'✏You can copy and rename me'!AN95","v":""},{"$f":"'✏You can copy and rename me'!AO95","v":""},{"$f":"'✏You can copy and rename me'!AP95","v":0},{"$f":"'✏You can copy and rename me'!AQ95","v":""},{"$f":"'✏You can copy and rename me'!AR95","v":""},{"$f":"'✏You can copy and rename me'!AS95","v":0},{"$f":"'✏You can copy and rename me'!AT95","v":0},{"$f":"'✏You can copy and rename me'!AU95","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B96","v":"Salary"},{"$f":"'✏You can copy and rename me'!C96","v":"TAP"},{"$f":"'✏You can copy and rename me'!D96","v":0},{"$f":"'✏You can copy and rename me'!E96","v":0},{"$f":"'✏You can copy and rename me'!F96","v":" - "},{"$f":"'✏You can copy and rename me'!G96","v":0},{"$f":"'✏You can copy and rename me'!H96","v":0},{"$f":"'✏You can copy and rename me'!I96","v":0},{"$f":"'✏You can copy and rename me'!J96","v":0},{"$f":"'✏You can copy and rename me'!K96","v":0},{"$f":"'✏You can copy and rename me'!L96","v":0},{"$f":"'✏You can copy and rename me'!M96","v":37},{"$f":"'✏You can copy and rename me'!N96","v":0},{"$f":"'✏You can copy and rename me'!O96","v":0},{"$f":"'✏You can copy and rename me'!P96","v":""},{"$f":"'✏You can copy and rename me'!Q96","v":""},{"$f":"'✏You can copy and rename me'!R96","v":0},{"$f":"'✏You can copy and rename me'!S96","v":""},{"$f":"'✏You can copy and rename me'!T96","v":""},{"$f":"'✏You can copy and rename me'!U96","v":0},{"$f":"'✏You can copy and rename me'!V96","v":""},{"$f":"'✏You can copy and rename me'!W96","v":""},{"$f":"'✏You can copy and rename me'!X96","v":0},{"$f":"'✏You can copy and rename me'!Y96","v":""},{"$f":"'✏You can copy and rename me'!Z96","v":""},{"$f":"'✏You can copy and rename me'!AA96","v":0},{"$f":"'✏You can copy and rename me'!AB96","v":""},{"$f":"'✏You can copy and rename me'!AC96","v":""},{"$f":"'✏You can copy and rename me'!AD96","v":0},{"$f":"'✏You can copy and rename me'!AE96","v":""},{"$f":"'✏You can copy and rename me'!AF96","v":""},{"$f":"'✏You can copy and rename me'!AG96","v":0},{"$f":"'✏You can copy and rename me'!AH96","v":""},{"$f":"'✏You can copy and rename me'!AI96","v":""},{"$f":"'✏You can copy and rename me'!AJ96","v":0},{"$f":"'✏You can copy and rename me'!AK96","v":""},{"$f":"'✏You can copy and rename me'!AL96","v":""},{"$f":"'✏You can copy and rename me'!AM96","v":0},{"$f":"'✏You can copy and rename me'!AN96","v":""},{"$f":"'✏You can copy and rename me'!AO96","v":""},{"$f":"'✏You can copy and rename me'!AP96","v":0},{"$f":"'✏You can copy and rename me'!AQ96","v":""},{"$f":"'✏You can copy and rename me'!AR96","v":""},{"$f":"'✏You can copy and rename me'!AS96","v":0},{"$f":"'✏You can copy and rename me'!AT96","v":0},{"$f":"'✏You can copy and rename me'!AU96","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B97","v":"Salary"},{"$f":"'✏You can copy and rename me'!C97","v":"TAP"},{"$f":"'✏You can copy and rename me'!D97","v":0},{"$f":"'✏You can copy and rename me'!E97","v":0},{"$f":"'✏You can copy and rename me'!F97","v":" - "},{"$f":"'✏You can copy and rename me'!G97","v":0},{"$f":"'✏You can copy and rename me'!H97","v":0},{"$f":"'✏You can copy and rename me'!I97","v":0},{"$f":"'✏You can copy and rename me'!J97","v":0},{"$f":"'✏You can copy and rename me'!K97","v":0},{"$f":"'✏You can copy and rename me'!L97","v":0},{"$f":"'✏You can copy and rename me'!M97","v":37},{"$f":"'✏You can copy and rename me'!N97","v":0},{"$f":"'✏You can copy and rename me'!O97","v":0},{"$f":"'✏You can copy and rename me'!P97","v":""},{"$f":"'✏You can copy and rename me'!Q97","v":""},{"$f":"'✏You can copy and rename me'!R97","v":0},{"$f":"'✏You can copy and rename me'!S97","v":""},{"$f":"'✏You can copy and rename me'!T97","v":""},{"$f":"'✏You can copy and rename me'!U97","v":0},{"$f":"'✏You can copy and rename me'!V97","v":""},{"$f":"'✏You can copy and rename me'!W97","v":""},{"$f":"'✏You can copy and rename me'!X97","v":0},{"$f":"'✏You can copy and rename me'!Y97","v":""},{"$f":"'✏You can copy and rename me'!Z97","v":""},{"$f":"'✏You can copy and rename me'!AA97","v":0},{"$f":"'✏You can copy and rename me'!AB97","v":""},{"$f":"'✏You can copy and rename me'!AC97","v":""},{"$f":"'✏You can copy and rename me'!AD97","v":0},{"$f":"'✏You can copy and rename me'!AE97","v":""},{"$f":"'✏You can copy and rename me'!AF97","v":""},{"$f":"'✏You can copy and rename me'!AG97","v":0},{"$f":"'✏You can copy and rename me'!AH97","v":""},{"$f":"'✏You can copy and rename me'!AI97","v":""},{"$f":"'✏You can copy and rename me'!AJ97","v":0},{"$f":"'✏You can copy and rename me'!AK97","v":""},{"$f":"'✏You can copy and rename me'!AL97","v":""},{"$f":"'✏You can copy and rename me'!AM97","v":0},{"$f":"'✏You can copy and rename me'!AN97","v":""},{"$f":"'✏You can copy and rename me'!AO97","v":""},{"$f":"'✏You can copy and rename me'!AP97","v":0},{"$f":"'✏You can copy and rename me'!AQ97","v":""},{"$f":"'✏You can copy and rename me'!AR97","v":""},{"$f":"'✏You can copy and rename me'!AS97","v":0},{"$f":"'✏You can copy and rename me'!AT97","v":0},{"$f":"'✏You can copy and rename me'!AU97","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B98","v":"Salary"},{"$f":"'✏You can copy and rename me'!C98","v":"TAP"},{"$f":"'✏You can copy and rename me'!D98","v":0},{"$f":"'✏You can copy and rename me'!E98","v":0},{"$f":"'✏You can copy and rename me'!F98","v":" - "},{"$f":"'✏You can copy and rename me'!G98","v":0},{"$f":"'✏You can copy and rename me'!H98","v":0},{"$f":"'✏You can copy and rename me'!I98","v":0},{"$f":"'✏You can copy and rename me'!J98","v":0},{"$f":"'✏You can copy and rename me'!K98","v":0},{"$f":"'✏You can copy and rename me'!L98","v":0},{"$f":"'✏You can copy and rename me'!M98","v":37},{"$f":"'✏You can copy and rename me'!N98","v":0},{"$f":"'✏You can copy and rename me'!O98","v":0},{"$f":"'✏You can copy and rename me'!P98","v":""},{"$f":"'✏You can copy and rename me'!Q98","v":""},{"$f":"'✏You can copy and rename me'!R98","v":0},{"$f":"'✏You can copy and rename me'!S98","v":""},{"$f":"'✏You can copy and rename me'!T98","v":""},{"$f":"'✏You can copy and rename me'!U98","v":0},{"$f":"'✏You can copy and rename me'!V98","v":""},{"$f":"'✏You can copy and rename me'!W98","v":""},{"$f":"'✏You can copy and rename me'!X98","v":0},{"$f":"'✏You can copy and rename me'!Y98","v":""},{"$f":"'✏You can copy and rename me'!Z98","v":""},{"$f":"'✏You can copy and rename me'!AA98","v":0},{"$f":"'✏You can copy and rename me'!AB98","v":""},{"$f":"'✏You can copy and rename me'!AC98","v":""},{"$f":"'✏You can copy and rename me'!AD98","v":0},{"$f":"'✏You can copy and rename me'!AE98","v":""},{"$f":"'✏You can copy and rename me'!AF98","v":""},{"$f":"'✏You can copy and rename me'!AG98","v":0},{"$f":"'✏You can copy and rename me'!AH98","v":""},{"$f":"'✏You can copy and rename me'!AI98","v":""},{"$f":"'✏You can copy and rename me'!AJ98","v":0},{"$f":"'✏You can copy and rename me'!AK98","v":""},{"$f":"'✏You can copy and rename me'!AL98","v":""},{"$f":"'✏You can copy and rename me'!AM98","v":0},{"$f":"'✏You can copy and rename me'!AN98","v":""},{"$f":"'✏You can copy and rename me'!AO98","v":""},{"$f":"'✏You can copy and rename me'!AP98","v":0},{"$f":"'✏You can copy and rename me'!AQ98","v":""},{"$f":"'✏You can copy and rename me'!AR98","v":""},{"$f":"'✏You can copy and rename me'!AS98","v":0},{"$f":"'✏You can copy and rename me'!AT98","v":0},{"$f":"'✏You can copy and rename me'!AU98","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B99","v":"Salary"},{"$f":"'✏You can copy and rename me'!C99","v":"TAP"},{"$f":"'✏You can copy and rename me'!D99","v":0},{"$f":"'✏You can copy and rename me'!E99","v":0},{"$f":"'✏You can copy and rename me'!F99","v":" - "},{"$f":"'✏You can copy and rename me'!G99","v":0},{"$f":"'✏You can copy and rename me'!H99","v":0},{"$f":"'✏You can copy and rename me'!I99","v":0},{"$f":"'✏You can copy and rename me'!J99","v":0},{"$f":"'✏You can copy and rename me'!K99","v":0},{"$f":"'✏You can copy and rename me'!L99","v":0},{"$f":"'✏You can copy and rename me'!M99","v":37},{"$f":"'✏You can copy and rename me'!N99","v":0},{"$f":"'✏You can copy and rename me'!O99","v":0},{"$f":"'✏You can copy and rename me'!P99","v":""},{"$f":"'✏You can copy and rename me'!Q99","v":""},{"$f":"'✏You can copy and rename me'!R99","v":0},{"$f":"'✏You can copy and rename me'!S99","v":""},{"$f":"'✏You can copy and rename me'!T99","v":""},{"$f":"'✏You can copy and rename me'!U99","v":0},{"$f":"'✏You can copy and rename me'!V99","v":""},{"$f":"'✏You can copy and rename me'!W99","v":""},{"$f":"'✏You can copy and rename me'!X99","v":0},{"$f":"'✏You can copy and rename me'!Y99","v":""},{"$f":"'✏You can copy and rename me'!Z99","v":""},{"$f":"'✏You can copy and rename me'!AA99","v":0},{"$f":"'✏You can copy and rename me'!AB99","v":""},{"$f":"'✏You can copy and rename me'!AC99","v":""},{"$f":"'✏You can copy and rename me'!AD99","v":0},{"$f":"'✏You can copy and rename me'!AE99","v":""},{"$f":"'✏You can copy and rename me'!AF99","v":""},{"$f":"'✏You can copy and rename me'!AG99","v":0},{"$f":"'✏You can copy and rename me'!AH99","v":""},{"$f":"'✏You can copy and rename me'!AI99","v":""},{"$f":"'✏You can copy and rename me'!AJ99","v":0},{"$f":"'✏You can copy and rename me'!AK99","v":""},{"$f":"'✏You can copy and rename me'!AL99","v":""},{"$f":"'✏You can copy and rename me'!AM99","v":0},{"$f":"'✏You can copy and rename me'!AN99","v":""},{"$f":"'✏You can copy and rename me'!AO99","v":""},{"$f":"'✏You can copy and rename me'!AP99","v":0},{"$f":"'✏You can copy and rename me'!AQ99","v":""},{"$f":"'✏You can copy and rename me'!AR99","v":""},{"$f":"'✏You can copy and rename me'!AS99","v":0},{"$f":"'✏You can copy and rename me'!AT99","v":0},{"$f":"'✏You can copy and rename me'!AU99","v":0},"Partner organisation 1",0]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B100","v":"Salary"},{"$f":"'✏You can copy and rename me'!C100","v":"TAP"},{"$f":"'✏You can copy and rename me'!D100","v":0},{"$f":"'✏You can copy and rename me'!E100","v":0},{"$f":"'✏You can copy and rename me'!F100","v":" - "},{"$f":"'✏You can copy and rename me'!G100","v":0},{"$f":"'✏You can copy and rename me'!H100","v":0},{"$f":"'✏You can copy and rename me'!I100","v":0},{"$f":"'✏You can copy and rename me'!J100","v":0},{"$f":"'✏You can copy and rename me'!K100","v":0},{"$f":"'✏You can copy and rename me'!L100","v":0},{"$f":"'✏You can copy and rename me'!M100","v":37},{"$f":"'✏You can copy and rename me'!N100","v":0},{"$f":"'✏You can copy and rename me'!O100","v":0},{"$f":"'✏You can copy and rename me'!P100","v":""},{"$f":"'✏You can copy and rename me'!Q100","v":""},{"$f":"'✏You can copy and rename me'!R100","v":0},{"$f":"'✏You can copy and rename me'!S100","v":""},{"$f":"'✏You can copy and rename me'!T100","v":""},{"$f":"'✏You can copy and rename me'!U100","v":0},{"$f":"'✏You can copy and rename me'!V100","v":""},{"$f":"'✏You can copy and rename me'!W100","v":""},{"$f":"'✏You can copy and rename me'!X100","v":0},{"$f":"'✏You can copy and rename me'!Y100","v":""},{"$f":"'✏You can copy and rename me'!Z100","v":""},{"$f":"'✏You can copy and rename me'!AA100","v":0},{"$f":"'✏You can copy and rename me'!AB100","v":""},{"$f":"'✏You can copy and rename me'!AC100","v":""},{"$f":"'✏You can copy and rename me'!AD100","v":0},{"$f":"'✏You can copy and rename me'!AE100","v":""},{"$f":"'✏You can copy and rename me'!AF100","v":""},{"$f":"'✏You can copy and rename me'!AG100","v":0},{"$f":"'✏You can copy and rename me'!AH100","v":""},{"$f":"'✏You can copy and rename me'!AI100","v":""},{"$f":"'✏You can copy and rename me'!AJ100","v":0},{"$f":"'✏You can copy and rename me'!AK100","v":""},{"$f":"'✏You can copy and rename me'!AL100","v":""},{"$f":"'✏You can copy and rename me'!AM100","v":0},{"$f":"'✏You can copy and rename me'!AN100","v":""},{"$f":"'✏You can copy and rename me'!AO100","v":""},{"$f":"'✏You can copy and rename me'!AP100","v":0},{"$f":"'✏You can copy and rename me'!AQ100","v":""},{"$f":"'✏You can copy and rename me'!AR100","v":""},{"$f":"'✏You can copy and rename me'!AS100","v":0},{"$f":"'✏You can copy and rename me'!AT100","v":0},{"$f":"'✏You can copy and rename me'!AU100","v":0},"Partner organisation 1",{"$f":"$G$6","v":0}]
[null,"Salary","TAP",null,null," - ",null,null,null,null,null,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B101","v":"Salary"},{"$f":"'✏You can copy and rename me'!C101","v":"TAP"},{"$f":"'✏You can copy and rename me'!D101","v":0},{"$f":"'✏You can copy and rename me'!E101","v":0},{"$f":"'✏You can copy and rename me'!F101","v":" - "},{"$f":"'✏You can copy and rename me'!G101","v":0},{"$f":"'✏You can copy and rename me'!H101","v":0},{"$f":"'✏You can copy and rename me'!I101","v":0},{"$f":"'✏You can copy and rename me'!J101","v":0},{"$f":"'✏You can copy and rename me'!K101","v":0},{"$f":"'✏You can copy and rename me'!L101","v":0},{"$f":"'✏You can copy and rename me'!M101","v":37},{"$f":"'✏You can copy and rename me'!N101","v":0},{"$f":"'✏You can copy and rename me'!O101","v":0},{"$f":"'✏You can copy and rename me'!P101","v":""},{"$f":"'✏You can copy and rename me'!Q101","v":""},{"$f":"'✏You can copy and rename me'!R101","v":0},{"$f":"'✏You can copy and rename me'!S101","v":""},{"$f":"'✏You can copy and rename me'!T101","v":""},{"$f":"'✏You can copy and rename me'!U101","v":0},{"$f":"'✏You can copy and rename me'!V101","v":""},{"$f":"'✏You can copy and rename me'!W101","v":""},{"$f":"'✏You can copy and rename me'!X101","v":0},{"$f":"'✏You can copy and rename me'!Y101","v":""},{"$f":"'✏You can copy and rename me'!Z101","v":""},{"$f":"'✏You can copy and rename me'!AA101","v":0},{"$f":"'✏You can copy and rename me'!AB101","v":""},{"$f":"'✏You can copy and rename me'!AC101","v":""},{"$f":"'✏You can copy and rename me'!AD101","v":0},{"$f":"'✏You can copy and rename me'!AE101","v":""},{"$f":"'✏You can copy and rename me'!AF101","v":""},{"$f":"'✏You can copy and rename me'!AG101","v":0},{"$f":"'✏You can copy and rename me'!AH101","v":""},{"$f":"'✏You can copy and rename me'!AI101","v":""},{"$f":"'✏You can copy and rename me'!AJ101","v":0},{"$f":"'✏You can copy and rename me'!AK101","v":""},{"$f":"'✏You can copy and rename me'!AL101","v":""},{"$f":"'✏You can copy and rename me'!AM101","v":0},{"$f":"'✏You can copy and rename me'!AN101","v":""},{"$f":"'✏You can copy and rename me'!AO101","v":""},{"$f":"'✏You can copy and rename me'!AP101","v":0},{"$f":"'✏You can copy and rename me'!AQ101","v":""},{"$f":"'✏You can copy and rename me'!AR101","v":""},{"$f":"'✏You can copy and rename me'!AS101","v":0},{"$f":"'✏You can copy and rename me'!AT101","v":0},{"$f":"'✏You can copy and rename me'!AU101","v":0},"Partner organisation 1",0]
[null,null,null,null,"B",null,null,null,null,null,null,null,"Sum of TAP",null,{"$f":"SUM(O83:O101)","v":0},0,0,{"$f":"SUM(R83:R101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'✏You can copy and rename me'!B102","v":0},{"$f":"'✏You can copy and rename me'!C102","v":0},{"$f":"'✏You can copy and rename me'!D102","v":0},{"$f":"'✏You can copy and rename me'!E102","v":"B"},{"$f":"'✏You can copy and rename me'!F102","v":0},{"$f":"'✏You can copy and rename me'!G102","v":0},{"$f":"'✏You can copy and rename me'!H102","v":0},{"$f":"'✏You can copy and rename me'!I102","v":0},{"$f":"'✏You can copy and rename me'!J102","v":0},{"$f":"'✏You can copy and rename me'!K102","v":0},{"$f":"'✏You can copy and rename me'!L102","v":0},{"$f":"'✏You can copy and rename me'!M102","v":"Sum of TAP"},{"$f":"'✏You can copy and rename me'!N102","v":0},{"$f":"'✏You can copy and rename me'!O102","v":0},{"$f":"'✏You can copy and rename me'!P102","v":0},{"$f":"'✏You can copy and rename me'!Q102","v":0},{"$f":"'✏You can copy and rename me'!R102","v":0},{"$f":"'✏You can copy and rename me'!S102","v":0},{"$f":"'✏You can copy and rename me'!T102","v":0},{"$f":"'✏You can copy and rename me'!U102","v":0},{"$f":"'✏You can copy and rename me'!V102","v":0},{"$f":"'✏You can copy and rename me'!W102","v":0},{"$f":"'✏You can copy and rename me'!X102","v":0},{"$f":"'✏You can copy and rename me'!Y102","v":0},{"$f":"'✏You can copy and rename me'!Z102","v":0},{"$f":"'✏You can copy and rename me'!AA102","v":0},{"$f":"'✏You can copy and rename me'!AB102","v":0},{"$f":"'✏You can copy and rename me'!AC102","v":0},{"$f":"'✏You can copy and rename me'!AD102","v":0},{"$f":"'✏You can copy and rename me'!AE102","v":0},{"$f":"'✏You can copy and rename me'!AF102","v":0},{"$f":"'✏You can copy and rename me'!AG102","v":0},{"$f":"'✏You can copy and rename me'!AH102","v":0},{"$f":"'✏You can copy and rename me'!AI102","v":0},{"$f":"'✏You can copy and rename me'!AJ102","v":0},{"$f":"'✏You can copy and rename me'!AK102","v":0},{"$f":"'✏You can copy and rename me'!AL102","v":0},{"$f":"'✏You can copy and rename me'!AM102","v":0},{"$f":"'✏You can copy and rename me'!AN102","v":0},{"$f":"'✏You can copy and rename me'!AO102","v":0},{"$f":"'✏You can copy and rename me'!AP102","v":0},{"$f":"'✏You can copy and rename me'!AQ102","v":0},{"$f":"'✏You can copy and rename me'!AR102","v":0},{"$f":"'✏You can copy and rename me'!AS102","v":0},{"$f":"'✏You can copy and rename me'!AT102","v":0},{"$f":"'✏You can copy and rename me'!AU102","v":0},"Partner organisation 1",0]
[null,null,null,null,null,"  TAP Co-financing",null,null,{"$f":"$I$20","v":"Notes/Name"},null,null,{"$f":"$L$20","v":"Monthly wage - Year '26"},{"$f":"$M$20","v":"Hours per week"},null,null,"",null,null,{"$f":"IF(R103<>\"\",R103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(U103<>\"\",U103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(X103<>\"\",X103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(AA103<>\"\",AA103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(AD103<>\"\",AD103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(AG103<>\"\",AG103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(AJ103<>\"\",AJ103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(AM103<>\"\",AM103/12*$K103,\"\")","v":""},null,null,{"$f":"IF(AP103<>\"\",AP103/12*$K103,\"\")","v":""},null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B103","v":0},{"$f":"'✏You can copy and rename me'!C103","v":0},{"$f":"'✏You can copy and rename me'!D103","v":0},{"$f":"'✏You can copy and rename me'!E103","v":0},{"$f":"'✏You can copy and rename me'!F103","v":"  TAP Co-financing"},{"$f":"'✏You can copy and rename me'!G103","v":0},{"$f":"'✏You can copy and rename me'!H103","v":0},{"$f":"'✏You can copy and rename me'!I103","v":"Notes/Name"},{"$f":"'✏You can copy and rename me'!J103","v":0},{"$f":"'✏You can copy and rename me'!K103","v":0},{"$f":"'✏You can copy and rename me'!L103","v":"Monthly wage - Year '26"},{"$f":"'✏You can copy and rename me'!M103","v":"Hours per week"},{"$f":"'✏You can copy and rename me'!N103","v":0},{"$f":"'✏You can copy and rename me'!O103","v":0},{"$f":"'✏You can copy and rename me'!P103","v":""},{"$f":"'✏You can copy and rename me'!Q103","v":0},{"$f":"'✏You can copy and rename me'!R103","v":0},{"$f":"'✏You can copy and rename me'!S103","v":""},{"$f":"'✏You can copy and rename me'!T103","v":0},{"$f":"'✏You can copy and rename me'!U103","v":0},{"$f":"'✏You can copy and rename me'!V103","v":""},{"$f":"'✏You can copy and rename me'!W103","v":0},{"$f":"'✏You can copy and rename me'!X103","v":0},{"$f":"'✏You can copy and rename me'!Y103","v":""},{"$f":"'✏You can copy and rename me'!Z103","v":0},{"$f":"'✏You can copy and rename me'!AA103","v":0},{"$f":"'✏You can copy and rename me'!AB103","v":""},{"$f":"'✏You can copy and rename me'!AC103","v":0},{"$f":"'✏You can copy and rename me'!AD103","v":0},{"$f":"'✏You can copy and rename me'!AE103","v":""},{"$f":"'✏You can copy and rename me'!AF103","v":0},{"$f":"'✏You can copy and rename me'!AG103","v":0},{"$f":"'✏You can copy and rename me'!AH103","v":""},{"$f":"'✏You can copy and rename me'!AI103","v":0},{"$f":"'✏You can copy and rename me'!AJ103","v":0},{"$f":"'✏You can copy and rename me'!AK103","v":""},{"$f":"'✏You can copy and rename me'!AL103","v":0},{"$f":"'✏You can copy and rename me'!AM103","v":0},{"$f":"'✏You can copy and rename me'!AN103","v":""},{"$f":"'✏You can copy and rename me'!AO103","v":0},{"$f":"'✏You can copy and rename me'!AP103","v":0},{"$f":"'✏You can copy and rename me'!AQ103","v":""},{"$f":"'✏You can copy and rename me'!AR103","v":0},{"$f":"'✏You can copy and rename me'!AS103","v":0},{"$f":"'✏You can copy and rename me'!AT103","v":0},{"$f":"'✏You can copy and rename me'!AU103","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,{"$f":"M104/37","v":1},null,37,null,null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^Q$3*O104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^T$3*R104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^W$3*U104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^Z$3*X104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^AC$3*AA104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^AF$3*AD104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^AI$3*AG104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^AL$3*AJ104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^AO$3*AM104,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L104*$M104/37*(1+PL)^AR$3*AP104,-3),\"\")","v":""},{"$f":"SUMIF($O$20:$AR$20,AS$20,$O104:$AR104)","v":0},0,0,null,{"$f":"'✏You can copy and rename me'!B104","v":0},{"$f":"'✏You can copy and rename me'!C104","v":0},{"$f":"'✏You can copy and rename me'!D104","v":0},{"$f":"'✏You can copy and rename me'!E104","v":0},{"$f":"'✏You can copy and rename me'!F104","v":" - "},{"$f":"'✏You can copy and rename me'!G104","v":0},{"$f":"'✏You can copy and rename me'!H104","v":0},{"$f":"'✏You can copy and rename me'!I104","v":0},{"$f":"'✏You can copy and rename me'!J104","v":0},{"$f":"'✏You can copy and rename me'!K104","v":1},{"$f":"'✏You can copy and rename me'!L104","v":0},{"$f":"'✏You can copy and rename me'!M104","v":37},{"$f":"'✏You can copy and rename me'!N104","v":0},{"$f":"'✏You can copy and rename me'!O104","v":0},{"$f":"'✏You can copy and rename me'!P104","v":""},{"$f":"'✏You can copy and rename me'!Q104","v":""},{"$f":"'✏You can copy and rename me'!R104","v":0},{"$f":"'✏You can copy and rename me'!S104","v":""},{"$f":"'✏You can copy and rename me'!T104","v":""},{"$f":"'✏You can copy and rename me'!U104","v":0},{"$f":"'✏You can copy and rename me'!V104","v":""},{"$f":"'✏You can copy and rename me'!W104","v":""},{"$f":"'✏You can copy and rename me'!X104","v":0},{"$f":"'✏You can copy and rename me'!Y104","v":""},{"$f":"'✏You can copy and rename me'!Z104","v":""},{"$f":"'✏You can copy and rename me'!AA104","v":0},{"$f":"'✏You can copy and rename me'!AB104","v":""},{"$f":"'✏You can copy and rename me'!AC104","v":""},{"$f":"'✏You can copy and rename me'!AD104","v":0},{"$f":"'✏You can copy and rename me'!AE104","v":""},{"$f":"'✏You can copy and rename me'!AF104","v":""},{"$f":"'✏You can copy and rename me'!AG104","v":0},{"$f":"'✏You can copy and rename me'!AH104","v":""},{"$f":"'✏You can copy and rename me'!AI104","v":""},{"$f":"'✏You can copy and rename me'!AJ104","v":0},{"$f":"'✏You can copy and rename me'!AK104","v":""},{"$f":"'✏You can copy and rename me'!AL104","v":""},{"$f":"'✏You can copy and rename me'!AM104","v":0},{"$f":"'✏You can copy and rename me'!AN104","v":""},{"$f":"'✏You can copy and rename me'!AO104","v":""},{"$f":"'✏You can copy and rename me'!AP104","v":0},{"$f":"'✏You can copy and rename me'!AQ104","v":""},{"$f":"'✏You can copy and rename me'!AR104","v":""},{"$f":"'✏You can copy and rename me'!AS104","v":0},{"$f":"'✏You can copy and rename me'!AT104","v":0},{"$f":"'✏You can copy and rename me'!AU104","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,{"$f":"IF(O105<>\"\",O105/12*$K105,\"\")","v":""},"",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B105","v":0},{"$f":"'✏You can copy and rename me'!C105","v":0},{"$f":"'✏You can copy and rename me'!D105","v":0},{"$f":"'✏You can copy and rename me'!E105","v":0},{"$f":"'✏You can copy and rename me'!F105","v":" - "},{"$f":"'✏You can copy and rename me'!G105","v":0},{"$f":"'✏You can copy and rename me'!H105","v":0},{"$f":"'✏You can copy and rename me'!I105","v":0},{"$f":"'✏You can copy and rename me'!J105","v":0},{"$f":"'✏You can copy and rename me'!K105","v":1},{"$f":"'✏You can copy and rename me'!L105","v":0},{"$f":"'✏You can copy and rename me'!M105","v":37},{"$f":"'✏You can copy and rename me'!N105","v":0},{"$f":"'✏You can copy and rename me'!O105","v":0},{"$f":"'✏You can copy and rename me'!P105","v":""},{"$f":"'✏You can copy and rename me'!Q105","v":""},{"$f":"'✏You can copy and rename me'!R105","v":0},{"$f":"'✏You can copy and rename me'!S105","v":""},null,{"$f":"'✏You can copy and rename me'!U105","v":0},{"$f":"'✏You can copy and rename me'!V105","v":""},null,{"$f":"'✏You can copy and rename me'!X105","v":0},{"$f":"'✏You can copy and rename me'!Y105","v":""},null,{"$f":"'✏You can copy and rename me'!AA105","v":0},{"$f":"'✏You can copy and rename me'!AB105","v":""},null,{"$f":"'✏You can copy and rename me'!AD105","v":0},{"$f":"'✏You can copy and rename me'!AE105","v":""},null,{"$f":"'✏You can copy and rename me'!AG105","v":0},{"$f":"'✏You can copy and rename me'!AH105","v":""},null,{"$f":"'✏You can copy and rename me'!AJ105","v":0},{"$f":"'✏You can copy and rename me'!AK105","v":""},null,{"$f":"'✏You can copy and rename me'!AM105","v":0},{"$f":"'✏You can copy and rename me'!AN105","v":""},null,{"$f":"'✏You can copy and rename me'!AP105","v":0},{"$f":"'✏You can copy and rename me'!AQ105","v":""},null,{"$f":"'✏You can copy and rename me'!AS105","v":0},{"$f":"'✏You can copy and rename me'!AT105","v":0},{"$f":"'✏You can copy and rename me'!AU105","v":0},"Partner organisation 1",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B106","v":0},{"$f":"'✏You can copy and rename me'!C106","v":0},{"$f":"'✏You can copy and rename me'!D106","v":0},{"$f":"'✏You can copy and rename me'!E106","v":0},{"$f":"'✏You can copy and rename me'!F106","v":" - "},{"$f":"'✏You can copy and rename me'!G106","v":0},{"$f":"'✏You can copy and rename me'!H106","v":0},{"$f":"'✏You can copy and rename me'!I106","v":0},{"$f":"'✏You can copy and rename me'!J106","v":0},{"$f":"'✏You can copy and rename me'!K106","v":1},{"$f":"'✏You can copy and rename me'!L106","v":0},{"$f":"'✏You can copy and rename me'!M106","v":37},{"$f":"'✏You can copy and rename me'!N106","v":0},{"$f":"'✏You can copy and rename me'!O106","v":0},{"$f":"'✏You can copy and rename me'!P106","v":""},{"$f":"'✏You can copy and rename me'!Q106","v":""},{"$f":"'✏You can copy and rename me'!R106","v":0},{"$f":"'✏You can copy and rename me'!S106","v":""},null,{"$f":"'✏You can copy and rename me'!U106","v":0},{"$f":"'✏You can copy and rename me'!V106","v":""},null,{"$f":"'✏You can copy and rename me'!X106","v":0},{"$f":"'✏You can copy and rename me'!Y106","v":""},null,{"$f":"'✏You can copy and rename me'!AA106","v":0},{"$f":"'✏You can copy and rename me'!AB106","v":""},null,{"$f":"'✏You can copy and rename me'!AD106","v":0},{"$f":"'✏You can copy and rename me'!AE106","v":""},null,{"$f":"'✏You can copy and rename me'!AG106","v":0},{"$f":"'✏You can copy and rename me'!AH106","v":""},null,{"$f":"'✏You can copy and rename me'!AJ106","v":0},{"$f":"'✏You can copy and rename me'!AK106","v":""},null,{"$f":"'✏You can copy and rename me'!AM106","v":0},{"$f":"'✏You can copy and rename me'!AN106","v":""},null,{"$f":"'✏You can copy and rename me'!AP106","v":0},{"$f":"'✏You can copy and rename me'!AQ106","v":""},null,{"$f":"'✏You can copy and rename me'!AS106","v":0},{"$f":"'✏You can copy and rename me'!AT106","v":0},{"$f":"'✏You can copy and rename me'!AU106","v":0},"Partner organisation 1",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B107","v":0},{"$f":"'✏You can copy and rename me'!C107","v":0},{"$f":"'✏You can copy and rename me'!D107","v":0},{"$f":"'✏You can copy and rename me'!E107","v":0},{"$f":"'✏You can copy and rename me'!F107","v":" - "},{"$f":"'✏You can copy and rename me'!G107","v":0},{"$f":"'✏You can copy and rename me'!H107","v":0},{"$f":"'✏You can copy and rename me'!I107","v":0},{"$f":"'✏You can copy and rename me'!J107","v":0},{"$f":"'✏You can copy and rename me'!K107","v":1},{"$f":"'✏You can copy and rename me'!L107","v":0},{"$f":"'✏You can copy and rename me'!M107","v":37},{"$f":"'✏You can copy and rename me'!N107","v":0},{"$f":"'✏You can copy and rename me'!O107","v":0},{"$f":"'✏You can copy and rename me'!P107","v":""},{"$f":"'✏You can copy and rename me'!Q107","v":""},{"$f":"'✏You can copy and rename me'!R107","v":0},{"$f":"'✏You can copy and rename me'!S107","v":""},null,{"$f":"'✏You can copy and rename me'!U107","v":0},{"$f":"'✏You can copy and rename me'!V107","v":""},null,{"$f":"'✏You can copy and rename me'!X107","v":0},{"$f":"'✏You can copy and rename me'!Y107","v":""},null,{"$f":"'✏You can copy and rename me'!AA107","v":0},{"$f":"'✏You can copy and rename me'!AB107","v":""},null,{"$f":"'✏You can copy and rename me'!AD107","v":0},{"$f":"'✏You can copy and rename me'!AE107","v":""},null,{"$f":"'✏You can copy and rename me'!AG107","v":0},{"$f":"'✏You can copy and rename me'!AH107","v":""},null,{"$f":"'✏You can copy and rename me'!AJ107","v":0},{"$f":"'✏You can copy and rename me'!AK107","v":""},null,{"$f":"'✏You can copy and rename me'!AM107","v":0},{"$f":"'✏You can copy and rename me'!AN107","v":""},null,{"$f":"'✏You can copy and rename me'!AP107","v":0},{"$f":"'✏You can copy and rename me'!AQ107","v":""},null,{"$f":"'✏You can copy and rename me'!AS107","v":0},{"$f":"'✏You can copy and rename me'!AT107","v":0},{"$f":"'✏You can copy and rename me'!AU107","v":0},"Partner organisation 1",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B108","v":0},{"$f":"'✏You can copy and rename me'!C108","v":0},{"$f":"'✏You can copy and rename me'!D108","v":0},{"$f":"'✏You can copy and rename me'!E108","v":0},{"$f":"'✏You can copy and rename me'!F108","v":" - "},{"$f":"'✏You can copy and rename me'!G108","v":0},{"$f":"'✏You can copy and rename me'!H108","v":0},{"$f":"'✏You can copy and rename me'!I108","v":0},{"$f":"'✏You can copy and rename me'!J108","v":0},{"$f":"'✏You can copy and rename me'!K108","v":1},{"$f":"'✏You can copy and rename me'!L108","v":0},{"$f":"'✏You can copy and rename me'!M108","v":37},{"$f":"'✏You can copy and rename me'!N108","v":0},{"$f":"'✏You can copy and rename me'!O108","v":0},{"$f":"'✏You can copy and rename me'!P108","v":""},{"$f":"'✏You can copy and rename me'!Q108","v":""},{"$f":"'✏You can copy and rename me'!R108","v":0},{"$f":"'✏You can copy and rename me'!S108","v":""},null,{"$f":"'✏You can copy and rename me'!U108","v":0},{"$f":"'✏You can copy and rename me'!V108","v":""},null,{"$f":"'✏You can copy and rename me'!X108","v":0},{"$f":"'✏You can copy and rename me'!Y108","v":""},null,{"$f":"'✏You can copy and rename me'!AA108","v":0},{"$f":"'✏You can copy and rename me'!AB108","v":""},null,{"$f":"'✏You can copy and rename me'!AD108","v":0},{"$f":"'✏You can copy and rename me'!AE108","v":""},null,{"$f":"'✏You can copy and rename me'!AG108","v":0},{"$f":"'✏You can copy and rename me'!AH108","v":""},null,{"$f":"'✏You can copy and rename me'!AJ108","v":0},{"$f":"'✏You can copy and rename me'!AK108","v":""},null,{"$f":"'✏You can copy and rename me'!AM108","v":0},{"$f":"'✏You can copy and rename me'!AN108","v":""},null,{"$f":"'✏You can copy and rename me'!AP108","v":0},{"$f":"'✏You can copy and rename me'!AQ108","v":""},null,{"$f":"'✏You can copy and rename me'!AS108","v":0},{"$f":"'✏You can copy and rename me'!AT108","v":0},{"$f":"'✏You can copy and rename me'!AU108","v":0},"Partner organisation 1",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B109","v":0},{"$f":"'✏You can copy and rename me'!C109","v":0},{"$f":"'✏You can copy and rename me'!D109","v":0},{"$f":"'✏You can copy and rename me'!E109","v":0},{"$f":"'✏You can copy and rename me'!F109","v":" - "},{"$f":"'✏You can copy and rename me'!G109","v":0},{"$f":"'✏You can copy and rename me'!H109","v":0},{"$f":"'✏You can copy and rename me'!I109","v":0},{"$f":"'✏You can copy and rename me'!J109","v":0},{"$f":"'✏You can copy and rename me'!K109","v":1},{"$f":"'✏You can copy and rename me'!L109","v":0},{"$f":"'✏You can copy and rename me'!M109","v":37},{"$f":"'✏You can copy and rename me'!N109","v":0},{"$f":"'✏You can copy and rename me'!O109","v":0},{"$f":"'✏You can copy and rename me'!P109","v":""},{"$f":"'✏You can copy and rename me'!Q109","v":""},{"$f":"'✏You can copy and rename me'!R109","v":0},{"$f":"'✏You can copy and rename me'!S109","v":""},null,{"$f":"'✏You can copy and rename me'!U109","v":0},{"$f":"'✏You can copy and rename me'!V109","v":""},null,{"$f":"'✏You can copy and rename me'!X109","v":0},{"$f":"'✏You can copy and rename me'!Y109","v":""},null,{"$f":"'✏You can copy and rename me'!AA109","v":0},{"$f":"'✏You can copy and rename me'!AB109","v":""},null,{"$f":"'✏You can copy and rename me'!AD109","v":0},{"$f":"'✏You can copy and rename me'!AE109","v":""},null,{"$f":"'✏You can copy and rename me'!AG109","v":0},{"$f":"'✏You can copy and rename me'!AH109","v":""},null,{"$f":"'✏You can copy and rename me'!AJ109","v":0},{"$f":"'✏You can copy and rename me'!AK109","v":""},null,{"$f":"'✏You can copy and rename me'!AM109","v":0},{"$f":"'✏You can copy and rename me'!AN109","v":""},null,{"$f":"'✏You can copy and rename me'!AP109","v":0},{"$f":"'✏You can copy and rename me'!AQ109","v":""},null,{"$f":"'✏You can copy and rename me'!AS109","v":0},{"$f":"'✏You can copy and rename me'!AT109","v":0},{"$f":"'✏You can copy and rename me'!AU109","v":0},"Partner organisation 1",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B110","v":0},{"$f":"'✏You can copy and rename me'!C110","v":0},{"$f":"'✏You can copy and rename me'!D110","v":0},{"$f":"'✏You can copy and rename me'!E110","v":0},{"$f":"'✏You can copy and rename me'!F110","v":" - "},{"$f":"'✏You can copy and rename me'!G110","v":0},{"$f":"'✏You can copy and rename me'!H110","v":0},{"$f":"'✏You can copy and rename me'!I110","v":0},{"$f":"'✏You can copy and rename me'!J110","v":0},{"$f":"'✏You can copy and rename me'!K110","v":1},{"$f":"'✏You can copy and rename me'!L110","v":0},{"$f":"'✏You can copy and rename me'!M110","v":37},{"$f":"'✏You can copy and rename me'!N110","v":0},{"$f":"'✏You can copy and rename me'!O110","v":0},{"$f":"'✏You can copy and rename me'!P110","v":""},{"$f":"'✏You can copy and rename me'!Q110","v":""},{"$f":"'✏You can copy and rename me'!R110","v":0},{"$f":"'✏You can copy and rename me'!S110","v":""},null,{"$f":"'✏You can copy and rename me'!U110","v":0},{"$f":"'✏You can copy and rename me'!V110","v":""},null,{"$f":"'✏You can copy and rename me'!X110","v":0},{"$f":"'✏You can copy and rename me'!Y110","v":""},null,{"$f":"'✏You can copy and rename me'!AA110","v":0},{"$f":"'✏You can copy and rename me'!AB110","v":""},null,{"$f":"'✏You can copy and rename me'!AD110","v":0},{"$f":"'✏You can copy and rename me'!AE110","v":""},null,{"$f":"'✏You can copy and rename me'!AG110","v":0},{"$f":"'✏You can copy and rename me'!AH110","v":""},null,{"$f":"'✏You can copy and rename me'!AJ110","v":0},{"$f":"'✏You can copy and rename me'!AK110","v":""},null,{"$f":"'✏You can copy and rename me'!AM110","v":0},{"$f":"'✏You can copy and rename me'!AN110","v":""},null,{"$f":"'✏You can copy and rename me'!AP110","v":0},{"$f":"'✏You can copy and rename me'!AQ110","v":""},null,{"$f":"'✏You can copy and rename me'!AS110","v":0},{"$f":"'✏You can copy and rename me'!AT110","v":0},{"$f":"'✏You can copy and rename me'!AU110","v":0},"Partner organisation 1",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B111","v":0},{"$f":"'✏You can copy and rename me'!C111","v":0},{"$f":"'✏You can copy and rename me'!D111","v":0},{"$f":"'✏You can copy and rename me'!E111","v":0},{"$f":"'✏You can copy and rename me'!F111","v":" - "},{"$f":"'✏You can copy and rename me'!G111","v":0},{"$f":"'✏You can copy and rename me'!H111","v":0},{"$f":"'✏You can copy and rename me'!I111","v":0},{"$f":"'✏You can copy and rename me'!J111","v":0},{"$f":"'✏You can copy and rename me'!K111","v":1},{"$f":"'✏You can copy and rename me'!L111","v":0},{"$f":"'✏You can copy and rename me'!M111","v":37},{"$f":"'✏You can copy and rename me'!N111","v":0},{"$f":"'✏You can copy and rename me'!O111","v":0},{"$f":"'✏You can copy and rename me'!P111","v":""},{"$f":"'✏You can copy and rename me'!Q111","v":""},{"$f":"'✏You can copy and rename me'!R111","v":0},{"$f":"'✏You can copy and rename me'!S111","v":""},null,{"$f":"'✏You can copy and rename me'!U111","v":0},{"$f":"'✏You can copy and rename me'!V111","v":""},null,{"$f":"'✏You can copy and rename me'!X111","v":0},{"$f":"'✏You can copy and rename me'!Y111","v":""},null,{"$f":"'✏You can copy and rename me'!AA111","v":0},{"$f":"'✏You can copy and rename me'!AB111","v":""},null,{"$f":"'✏You can copy and rename me'!AD111","v":0},{"$f":"'✏You can copy and rename me'!AE111","v":""},null,{"$f":"'✏You can copy and rename me'!AG111","v":0},{"$f":"'✏You can copy and rename me'!AH111","v":""},null,{"$f":"'✏You can copy and rename me'!AJ111","v":0},{"$f":"'✏You can copy and rename me'!AK111","v":""},null,{"$f":"'✏You can copy and rename me'!AM111","v":0},{"$f":"'✏You can copy and rename me'!AN111","v":""},null,{"$f":"'✏You can copy and rename me'!AP111","v":0},{"$f":"'✏You can copy and rename me'!AQ111","v":""},null,{"$f":"'✏You can copy and rename me'!AS111","v":0},{"$f":"'✏You can copy and rename me'!AT111","v":0},{"$f":"'✏You can copy and rename me'!AU111","v":0},"Partner organisation 1",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B112","v":0},{"$f":"'✏You can copy and rename me'!C112","v":0},{"$f":"'✏You can copy and rename me'!D112","v":0},{"$f":"'✏You can copy and rename me'!E112","v":0},{"$f":"'✏You can copy and rename me'!F112","v":" - "},{"$f":"'✏You can copy and rename me'!G112","v":0},{"$f":"'✏You can copy and rename me'!H112","v":0},{"$f":"'✏You can copy and rename me'!I112","v":0},{"$f":"'✏You can copy and rename me'!J112","v":0},{"$f":"'✏You can copy and rename me'!K112","v":1},{"$f":"'✏You can copy and rename me'!L112","v":0},{"$f":"'✏You can copy and rename me'!M112","v":37},{"$f":"'✏You can copy and rename me'!N112","v":0},{"$f":"'✏You can copy and rename me'!O112","v":0},{"$f":"'✏You can copy and rename me'!P112","v":""},{"$f":"'✏You can copy and rename me'!Q112","v":""},{"$f":"'✏You can copy and rename me'!R112","v":0},{"$f":"'✏You can copy and rename me'!S112","v":""},null,{"$f":"'✏You can copy and rename me'!U112","v":0},{"$f":"'✏You can copy and rename me'!V112","v":""},null,{"$f":"'✏You can copy and rename me'!X112","v":0},{"$f":"'✏You can copy and rename me'!Y112","v":""},null,{"$f":"'✏You can copy and rename me'!AA112","v":0},{"$f":"'✏You can copy and rename me'!AB112","v":""},null,{"$f":"'✏You can copy and rename me'!AD112","v":0},{"$f":"'✏You can copy and rename me'!AE112","v":""},null,{"$f":"'✏You can copy and rename me'!AG112","v":0},{"$f":"'✏You can copy and rename me'!AH112","v":""},null,{"$f":"'✏You can copy and rename me'!AJ112","v":0},{"$f":"'✏You can copy and rename me'!AK112","v":""},null,{"$f":"'✏You can copy and rename me'!AM112","v":0},{"$f":"'✏You can copy and rename me'!AN112","v":""},null,{"$f":"'✏You can copy and rename me'!AP112","v":0},{"$f":"'✏You can copy and rename me'!AQ112","v":""},null,{"$f":"'✏You can copy and rename me'!AS112","v":0},{"$f":"'✏You can copy and rename me'!AT112","v":0},{"$f":"'✏You can copy and rename me'!AU112","v":0},"Partner organisation 1",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B113","v":0},{"$f":"'✏You can copy and rename me'!C113","v":0},{"$f":"'✏You can copy and rename me'!D113","v":0},{"$f":"'✏You can copy and rename me'!E113","v":0},{"$f":"'✏You can copy and rename me'!F113","v":" - "},{"$f":"'✏You can copy and rename me'!G113","v":0},{"$f":"'✏You can copy and rename me'!H113","v":0},{"$f":"'✏You can copy and rename me'!I113","v":0},{"$f":"'✏You can copy and rename me'!J113","v":0},{"$f":"'✏You can copy and rename me'!K113","v":1},{"$f":"'✏You can copy and rename me'!L113","v":0},{"$f":"'✏You can copy and rename me'!M113","v":37},{"$f":"'✏You can copy and rename me'!N113","v":0},{"$f":"'✏You can copy and rename me'!O113","v":0},{"$f":"'✏You can copy and rename me'!P113","v":""},{"$f":"'✏You can copy and rename me'!Q113","v":""},{"$f":"'✏You can copy and rename me'!R113","v":0},{"$f":"'✏You can copy and rename me'!S113","v":""},null,{"$f":"'✏You can copy and rename me'!U113","v":0},{"$f":"'✏You can copy and rename me'!V113","v":""},null,{"$f":"'✏You can copy and rename me'!X113","v":0},{"$f":"'✏You can copy and rename me'!Y113","v":""},null,{"$f":"'✏You can copy and rename me'!AA113","v":0},{"$f":"'✏You can copy and rename me'!AB113","v":""},null,{"$f":"'✏You can copy and rename me'!AD113","v":0},{"$f":"'✏You can copy and rename me'!AE113","v":""},null,{"$f":"'✏You can copy and rename me'!AG113","v":0},{"$f":"'✏You can copy and rename me'!AH113","v":""},null,{"$f":"'✏You can copy and rename me'!AJ113","v":0},{"$f":"'✏You can copy and rename me'!AK113","v":""},null,{"$f":"'✏You can copy and rename me'!AM113","v":0},{"$f":"'✏You can copy and rename me'!AN113","v":""},null,{"$f":"'✏You can copy and rename me'!AP113","v":0},{"$f":"'✏You can copy and rename me'!AQ113","v":""},null,{"$f":"'✏You can copy and rename me'!AS113","v":0},{"$f":"'✏You can copy and rename me'!AT113","v":0},{"$f":"'✏You can copy and rename me'!AU113","v":0},"Partner organisation 1",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B114","v":0},{"$f":"'✏You can copy and rename me'!C114","v":0},{"$f":"'✏You can copy and rename me'!D114","v":0},{"$f":"'✏You can copy and rename me'!E114","v":0},{"$f":"'✏You can copy and rename me'!F114","v":" - "},{"$f":"'✏You can copy and rename me'!G114","v":0},{"$f":"'✏You can copy and rename me'!H114","v":0},{"$f":"'✏You can copy and rename me'!I114","v":0},{"$f":"'✏You can copy and rename me'!J114","v":0},{"$f":"'✏You can copy and rename me'!K114","v":1},{"$f":"'✏You can copy and rename me'!L114","v":0},{"$f":"'✏You can copy and rename me'!M114","v":37},{"$f":"'✏You can copy and rename me'!N114","v":0},{"$f":"'✏You can copy and rename me'!O114","v":0},{"$f":"'✏You can copy and rename me'!P114","v":""},{"$f":"'✏You can copy and rename me'!Q114","v":""},{"$f":"'✏You can copy and rename me'!R114","v":0},{"$f":"'✏You can copy and rename me'!S114","v":""},null,{"$f":"'✏You can copy and rename me'!U114","v":0},{"$f":"'✏You can copy and rename me'!V114","v":""},null,{"$f":"'✏You can copy and rename me'!X114","v":0},{"$f":"'✏You can copy and rename me'!Y114","v":""},null,{"$f":"'✏You can copy and rename me'!AA114","v":0},{"$f":"'✏You can copy and rename me'!AB114","v":""},null,{"$f":"'✏You can copy and rename me'!AD114","v":0},{"$f":"'✏You can copy and rename me'!AE114","v":""},null,{"$f":"'✏You can copy and rename me'!AG114","v":0},{"$f":"'✏You can copy and rename me'!AH114","v":""},null,{"$f":"'✏You can copy and rename me'!AJ114","v":0},{"$f":"'✏You can copy and rename me'!AK114","v":""},null,{"$f":"'✏You can copy and rename me'!AM114","v":0},{"$f":"'✏You can copy and rename me'!AN114","v":""},null,{"$f":"'✏You can copy and rename me'!AP114","v":0},{"$f":"'✏You can copy and rename me'!AQ114","v":""},null,{"$f":"'✏You can copy and rename me'!AS114","v":0},{"$f":"'✏You can copy and rename me'!AT114","v":0},{"$f":"'✏You can copy and rename me'!AU114","v":0},"Partner organisation 1",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B115","v":0},{"$f":"'✏You can copy and rename me'!C115","v":0},{"$f":"'✏You can copy and rename me'!D115","v":0},{"$f":"'✏You can copy and rename me'!E115","v":0},{"$f":"'✏You can copy and rename me'!F115","v":" - "},{"$f":"'✏You can copy and rename me'!G115","v":0},{"$f":"'✏You can copy and rename me'!H115","v":0},{"$f":"'✏You can copy and rename me'!I115","v":0},{"$f":"'✏You can copy and rename me'!J115","v":0},{"$f":"'✏You can copy and rename me'!K115","v":1},{"$f":"'✏You can copy and rename me'!L115","v":0},{"$f":"'✏You can copy and rename me'!M115","v":37},{"$f":"'✏You can copy and rename me'!N115","v":0},{"$f":"'✏You can copy and rename me'!O115","v":0},{"$f":"'✏You can copy and rename me'!P115","v":""},{"$f":"'✏You can copy and rename me'!Q115","v":""},{"$f":"'✏You can copy and rename me'!R115","v":0},{"$f":"'✏You can copy and rename me'!S115","v":""},null,{"$f":"'✏You can copy and rename me'!U115","v":0},{"$f":"'✏You can copy and rename me'!V115","v":""},null,{"$f":"'✏You can copy and rename me'!X115","v":0},{"$f":"'✏You can copy and rename me'!Y115","v":""},null,{"$f":"'✏You can copy and rename me'!AA115","v":0},{"$f":"'✏You can copy and rename me'!AB115","v":""},null,{"$f":"'✏You can copy and rename me'!AD115","v":0},{"$f":"'✏You can copy and rename me'!AE115","v":""},null,{"$f":"'✏You can copy and rename me'!AG115","v":0},{"$f":"'✏You can copy and rename me'!AH115","v":""},null,{"$f":"'✏You can copy and rename me'!AJ115","v":0},{"$f":"'✏You can copy and rename me'!AK115","v":""},null,{"$f":"'✏You can copy and rename me'!AM115","v":0},{"$f":"'✏You can copy and rename me'!AN115","v":""},null,{"$f":"'✏You can copy and rename me'!AP115","v":0},{"$f":"'✏You can copy and rename me'!AQ115","v":""},null,{"$f":"'✏You can copy and rename me'!AS115","v":0},{"$f":"'✏You can copy and rename me'!AT115","v":0},{"$f":"'✏You can copy and rename me'!AU115","v":0},"Partner organisation 1",{"$f":"G94","v":0}]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B116","v":0},{"$f":"'✏You can copy and rename me'!C116","v":0},{"$f":"'✏You can copy and rename me'!D116","v":0},{"$f":"'✏You can copy and rename me'!E116","v":0},{"$f":"'✏You can copy and rename me'!F116","v":" - "},{"$f":"'✏You can copy and rename me'!G116","v":0},{"$f":"'✏You can copy and rename me'!H116","v":0},{"$f":"'✏You can copy and rename me'!I116","v":0},{"$f":"'✏You can copy and rename me'!J116","v":0},{"$f":"'✏You can copy and rename me'!K116","v":1},{"$f":"'✏You can copy and rename me'!L116","v":0},{"$f":"'✏You can copy and rename me'!M116","v":37},{"$f":"'✏You can copy and rename me'!N116","v":0},{"$f":"'✏You can copy and rename me'!O116","v":0},{"$f":"'✏You can copy and rename me'!P116","v":""},{"$f":"'✏You can copy and rename me'!Q116","v":""},{"$f":"'✏You can copy and rename me'!R116","v":0},{"$f":"'✏You can copy and rename me'!S116","v":""},{"$f":"'✏You can copy and rename me'!T116","v":""},{"$f":"'✏You can copy and rename me'!U116","v":0},{"$f":"'✏You can copy and rename me'!V116","v":""},{"$f":"'✏You can copy and rename me'!W116","v":""},{"$f":"'✏You can copy and rename me'!X116","v":0},{"$f":"'✏You can copy and rename me'!Y116","v":""},{"$f":"'✏You can copy and rename me'!Z116","v":""},{"$f":"'✏You can copy and rename me'!AA116","v":0},{"$f":"'✏You can copy and rename me'!AB116","v":""},{"$f":"'✏You can copy and rename me'!AC116","v":""},{"$f":"'✏You can copy and rename me'!AD116","v":0},{"$f":"'✏You can copy and rename me'!AE116","v":""},{"$f":"'✏You can copy and rename me'!AF116","v":""},{"$f":"'✏You can copy and rename me'!AG116","v":0},{"$f":"'✏You can copy and rename me'!AH116","v":""},{"$f":"'✏You can copy and rename me'!AI116","v":""},{"$f":"'✏You can copy and rename me'!AJ116","v":0},{"$f":"'✏You can copy and rename me'!AK116","v":""},{"$f":"'✏You can copy and rename me'!AL116","v":""},{"$f":"'✏You can copy and rename me'!AM116","v":0},{"$f":"'✏You can copy and rename me'!AN116","v":""},{"$f":"'✏You can copy and rename me'!AO116","v":""},{"$f":"'✏You can copy and rename me'!AP116","v":0},{"$f":"'✏You can copy and rename me'!AQ116","v":""},{"$f":"'✏You can copy and rename me'!AR116","v":""},{"$f":"'✏You can copy and rename me'!AS116","v":0},{"$f":"'✏You can copy and rename me'!AT116","v":0},{"$f":"'✏You can copy and rename me'!AU116","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",null,"","",0,0,0,null,{"$f":"'✏You can copy and rename me'!B117","v":0},{"$f":"'✏You can copy and rename me'!C117","v":0},{"$f":"'✏You can copy and rename me'!D117","v":0},{"$f":"'✏You can copy and rename me'!E117","v":0},{"$f":"'✏You can copy and rename me'!F117","v":" - "},{"$f":"'✏You can copy and rename me'!G117","v":0},{"$f":"'✏You can copy and rename me'!H117","v":0},{"$f":"'✏You can copy and rename me'!I117","v":0},{"$f":"'✏You can copy and rename me'!J117","v":0},{"$f":"'✏You can copy and rename me'!K117","v":1},{"$f":"'✏You can copy and rename me'!L117","v":0},{"$f":"'✏You can copy and rename me'!M117","v":37},{"$f":"'✏You can copy and rename me'!N117","v":0},{"$f":"'✏You can copy and rename me'!O117","v":0},{"$f":"'✏You can copy and rename me'!P117","v":""},{"$f":"'✏You can copy and rename me'!Q117","v":""},{"$f":"'✏You can copy and rename me'!R117","v":0},{"$f":"'✏You can copy and rename me'!S117","v":""},{"$f":"'✏You can copy and rename me'!T117","v":""},{"$f":"'✏You can copy and rename me'!U117","v":0},{"$f":"'✏You can copy and rename me'!V117","v":""},{"$f":"'✏You can copy and rename me'!W117","v":""},{"$f":"'✏You can copy and rename me'!X117","v":0},{"$f":"'✏You can copy and rename me'!Y117","v":""},{"$f":"'✏You can copy and rename me'!Z117","v":""},{"$f":"'✏You can copy and rename me'!AA117","v":0},{"$f":"'✏You can copy and rename me'!AB117","v":""},{"$f":"'✏You can copy and rename me'!AC117","v":""},{"$f":"'✏You can copy and rename me'!AD117","v":0},{"$f":"'✏You can copy and rename me'!AE117","v":""},{"$f":"'✏You can copy and rename me'!AF117","v":""},{"$f":"'✏You can copy and rename me'!AG117","v":0},{"$f":"'✏You can copy and rename me'!AH117","v":""},{"$f":"'✏You can copy and rename me'!AI117","v":""},{"$f":"'✏You can copy and rename me'!AJ117","v":0},{"$f":"'✏You can copy and rename me'!AK117","v":""},{"$f":"'✏You can copy and rename me'!AL117","v":""},{"$f":"'✏You can copy and rename me'!AM117","v":0},{"$f":"'✏You can copy and rename me'!AN117","v":""},{"$f":"'✏You can copy and rename me'!AO117","v":""},{"$f":"'✏You can copy and rename me'!AP117","v":0},{"$f":"'✏You can copy and rename me'!AQ117","v":""},{"$f":"'✏You can copy and rename me'!AR117","v":""},{"$f":"'✏You can copy and rename me'!AS117","v":0},{"$f":"'✏You can copy and rename me'!AT117","v":0},{"$f":"'✏You can copy and rename me'!AU117","v":0},"Partner organisation 1",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum of TAP co-financing",null,{"$f":"SUM(O104:O117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'✏You can copy and rename me'!B118","v":0},{"$f":"'✏You can copy and rename me'!C118","v":0},{"$f":"'✏You can copy and rename me'!D118","v":0},{"$f":"'✏You can copy and rename me'!E118","v":0},{"$f":"'✏You can copy and rename me'!F118","v":0},{"$f":"'✏You can copy and rename me'!G118","v":0},{"$f":"'✏You can copy and rename me'!H118","v":0},{"$f":"'✏You can copy and rename me'!I118","v":0},{"$f":"'✏You can copy and rename me'!J118","v":0},{"$f":"'✏You can copy and rename me'!K118","v":0},{"$f":"'✏You can copy and rename me'!L118","v":0},{"$f":"'✏You can copy and rename me'!M118","v":"Sum of TAP co-financing"},{"$f":"'✏You can copy and rename me'!N118","v":0},{"$f":"'✏You can copy and rename me'!O118","v":0},{"$f":"'✏You can copy and rename me'!P118","v":0},{"$f":"'✏You can copy and rename me'!Q118","v":0},{"$f":"'✏You can copy and rename me'!R118","v":0},{"$f":"'✏You can copy and rename me'!S118","v":0},{"$f":"'✏You can copy and rename me'!T118","v":0},{"$f":"'✏You can copy and rename me'!U118","v":0},{"$f":"'✏You can copy and rename me'!V118","v":0},{"$f":"'✏You can copy and rename me'!W118","v":0},{"$f":"'✏You can copy and rename me'!X118","v":0},{"$f":"'✏You can copy and rename me'!Y118","v":0},{"$f":"'✏You can copy and rename me'!Z118","v":0},{"$f":"'✏You can copy and rename me'!AA118","v":0},{"$f":"'✏You can copy and rename me'!AB118","v":0},{"$f":"'✏You can copy and rename me'!AC118","v":0},{"$f":"'✏You can copy and rename me'!AD118","v":0},{"$f":"'✏You can copy and rename me'!AE118","v":0},{"$f":"'✏You can copy and rename me'!AF118","v":0},{"$f":"'✏You can copy and rename me'!AG118","v":0},{"$f":"'✏You can copy and rename me'!AH118","v":0},{"$f":"'✏You can copy and rename me'!AI118","v":0},{"$f":"'✏You can copy and rename me'!AJ118","v":0},{"$f":"'✏You can copy and rename me'!AK118","v":0},{"$f":"'✏You can copy and rename me'!AL118","v":0},{"$f":"'✏You can copy and rename me'!AM118","v":0},{"$f":"'✏You can copy and rename me'!AN118","v":0},{"$f":"'✏You can copy and rename me'!AO118","v":0},{"$f":"'✏You can copy and rename me'!AP118","v":0},{"$f":"'✏You can copy and rename me'!AQ118","v":0},{"$f":"'✏You can copy and rename me'!AR118","v":0},{"$f":"'✏You can copy and rename me'!AS118","v":0},{"$f":"'✏You can copy and rename me'!AT118","v":0},{"$f":"'✏You can copy and rename me'!AU118","v":0},"Partner organisation 1",0]
[null,null,null,null,null,"  TAP Other sources",null,null,{"$f":"$I$20","v":"Notes/Name"},null,null,{"$f":"$L$20","v":"Monthly wage - Year '26"},{"$f":"$M$20","v":"Hours per week"},null,null,"",null,null,{"$f":"IF(R119<>\"\",R119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(U119<>\"\",U119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(X119<>\"\",X119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(AA119<>\"\",AA119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(AD119<>\"\",AD119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(AG119<>\"\",AG119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(AJ119<>\"\",AJ119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(AM119<>\"\",AM119/12*$K119,\"\")","v":""},null,null,{"$f":"IF(AP119<>\"\",AP119/12*$K119,\"\")","v":""},null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B119","v":0},{"$f":"'✏You can copy and rename me'!C119","v":0},{"$f":"'✏You can copy and rename me'!D119","v":0},{"$f":"'✏You can copy and rename me'!E119","v":0},{"$f":"'✏You can copy and rename me'!F119","v":"  TAP Other sources"},{"$f":"'✏You can copy and rename me'!G119","v":0},{"$f":"'✏You can copy and rename me'!H119","v":0},{"$f":"'✏You can copy and rename me'!I119","v":"Notes/Name"},{"$f":"'✏You can copy and rename me'!J119","v":0},{"$f":"'✏You can copy and rename me'!K119","v":0},{"$f":"'✏You can copy and rename me'!L119","v":"Monthly wage - Year '26"},{"$f":"'✏You can copy and rename me'!M119","v":"Hours per week"},{"$f":"'✏You can copy and rename me'!N119","v":0},{"$f":"'✏You can copy and rename me'!O119","v":0},{"$f":"'✏You can copy and rename me'!P119","v":""},{"$f":"'✏You can copy and rename me'!Q119","v":0},{"$f":"'✏You can copy and rename me'!R119","v":0},{"$f":"'✏You can copy and rename me'!S119","v":""},{"$f":"'✏You can copy and rename me'!T119","v":0},{"$f":"'✏You can copy and rename me'!U119","v":0},{"$f":"'✏You can copy and rename me'!V119","v":""},{"$f":"'✏You can copy and rename me'!W119","v":0},{"$f":"'✏You can copy and rename me'!X119","v":0},{"$f":"'✏You can copy and rename me'!Y119","v":""},{"$f":"'✏You can copy and rename me'!Z119","v":0},{"$f":"'✏You can copy and rename me'!AA119","v":0},{"$f":"'✏You can copy and rename me'!AB119","v":""},{"$f":"'✏You can copy and rename me'!AC119","v":0},{"$f":"'✏You can copy and rename me'!AD119","v":0},{"$f":"'✏You can copy and rename me'!AE119","v":""},{"$f":"'✏You can copy and rename me'!AF119","v":0},{"$f":"'✏You can copy and rename me'!AG119","v":0},{"$f":"'✏You can copy and rename me'!AH119","v":""},{"$f":"'✏You can copy and rename me'!AI119","v":0},{"$f":"'✏You can copy and rename me'!AJ119","v":0},{"$f":"'✏You can copy and rename me'!AK119","v":""},{"$f":"'✏You can copy and rename me'!AL119","v":0},{"$f":"'✏You can copy and rename me'!AM119","v":0},{"$f":"'✏You can copy and rename me'!AN119","v":""},{"$f":"'✏You can copy and rename me'!AO119","v":0},{"$f":"'✏You can copy and rename me'!AP119","v":0},{"$f":"'✏You can copy and rename me'!AQ119","v":""},{"$f":"'✏You can copy and rename me'!AR119","v":0},{"$f":"'✏You can copy and rename me'!AS119","v":0},{"$f":"'✏You can copy and rename me'!AT119","v":0},{"$f":"'✏You can copy and rename me'!AU119","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,{"$f":"M120/37","v":1},null,37,null,null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^Q$3*O120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^T$3*R120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^W$3*U120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^Z$3*X120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^AC$3*AA120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^AF$3*AD120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^AI$3*AG120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^AL$3*AJ120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^AO$3*AM120,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L120*$M120/37*(1+PL)^AR$3*AP120,-3),\"\")","v":""},{"$f":"SUMIF($O$20:$AR$20,AS$20,$O120:$AR120)","v":0},0,0,null,{"$f":"'✏You can copy and rename me'!B120","v":0},{"$f":"'✏You can copy and rename me'!C120","v":0},{"$f":"'✏You can copy and rename me'!D120","v":0},{"$f":"'✏You can copy and rename me'!E120","v":0},{"$f":"'✏You can copy and rename me'!F120","v":" - "},{"$f":"'✏You can copy and rename me'!G120","v":0},{"$f":"'✏You can copy and rename me'!H120","v":0},{"$f":"'✏You can copy and rename me'!I120","v":0},{"$f":"'✏You can copy and rename me'!J120","v":0},{"$f":"'✏You can copy and rename me'!K120","v":1},{"$f":"'✏You can copy and rename me'!L120","v":0},{"$f":"'✏You can copy and rename me'!M120","v":37},{"$f":"'✏You can copy and rename me'!N120","v":0},{"$f":"'✏You can copy and rename me'!O120","v":0},{"$f":"'✏You can copy and rename me'!P120","v":""},{"$f":"'✏You can copy and rename me'!Q120","v":""},{"$f":"'✏You can copy and rename me'!R120","v":0},{"$f":"'✏You can copy and rename me'!S120","v":""},{"$f":"'✏You can copy and rename me'!T120","v":""},{"$f":"'✏You can copy and rename me'!U120","v":0},{"$f":"'✏You can copy and rename me'!V120","v":""},{"$f":"'✏You can copy and rename me'!W120","v":""},{"$f":"'✏You can copy and rename me'!X120","v":0},{"$f":"'✏You can copy and rename me'!Y120","v":""},{"$f":"'✏You can copy and rename me'!Z120","v":""},{"$f":"'✏You can copy and rename me'!AA120","v":0},{"$f":"'✏You can copy and rename me'!AB120","v":""},{"$f":"'✏You can copy and rename me'!AC120","v":""},{"$f":"'✏You can copy and rename me'!AD120","v":0},{"$f":"'✏You can copy and rename me'!AE120","v":""},{"$f":"'✏You can copy and rename me'!AF120","v":""},{"$f":"'✏You can copy and rename me'!AG120","v":0},{"$f":"'✏You can copy and rename me'!AH120","v":""},{"$f":"'✏You can copy and rename me'!AI120","v":""},{"$f":"'✏You can copy and rename me'!AJ120","v":0},{"$f":"'✏You can copy and rename me'!AK120","v":""},{"$f":"'✏You can copy and rename me'!AL120","v":""},{"$f":"'✏You can copy and rename me'!AM120","v":0},{"$f":"'✏You can copy and rename me'!AN120","v":""},{"$f":"'✏You can copy and rename me'!AO120","v":""},{"$f":"'✏You can copy and rename me'!AP120","v":0},{"$f":"'✏You can copy and rename me'!AQ120","v":""},{"$f":"'✏You can copy and rename me'!AR120","v":""},{"$f":"'✏You can copy and rename me'!AS120","v":0},{"$f":"'✏You can copy and rename me'!AT120","v":0},{"$f":"'✏You can copy and rename me'!AU120","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^Q$3*O121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^T$3*R121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^W$3*U121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^Z$3*X121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^AC$3*AA121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^AF$3*AD121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^AI$3*AG121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^AL$3*AJ121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^AO$3*AM121,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L121*$M121/37*(1+PL)^AR$3*AP121,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏You can copy and rename me'!B121","v":0},{"$f":"'✏You can copy and rename me'!C121","v":0},{"$f":"'✏You can copy and rename me'!D121","v":0},{"$f":"'✏You can copy and rename me'!E121","v":0},{"$f":"'✏You can copy and rename me'!F121","v":" - "},{"$f":"'✏You can copy and rename me'!G121","v":0},{"$f":"'✏You can copy and rename me'!H121","v":0},{"$f":"'✏You can copy and rename me'!I121","v":0},{"$f":"'✏You can copy and rename me'!J121","v":0},{"$f":"'✏You can copy and rename me'!K121","v":1},{"$f":"'✏You can copy and rename me'!L121","v":0},{"$f":"'✏You can copy and rename me'!M121","v":37},{"$f":"'✏You can copy and rename me'!N121","v":0},{"$f":"'✏You can copy and rename me'!O121","v":0},{"$f":"'✏You can copy and rename me'!P121","v":""},{"$f":"'✏You can copy and rename me'!Q121","v":""},{"$f":"'✏You can copy and rename me'!R121","v":0},{"$f":"'✏You can copy and rename me'!S121","v":""},{"$f":"'✏You can copy and rename me'!T121","v":""},{"$f":"'✏You can copy and rename me'!U121","v":0},{"$f":"'✏You can copy and rename me'!V121","v":""},{"$f":"'✏You can copy and rename me'!W121","v":""},{"$f":"'✏You can copy and rename me'!X121","v":0},{"$f":"'✏You can copy and rename me'!Y121","v":""},{"$f":"'✏You can copy and rename me'!Z121","v":""},{"$f":"'✏You can copy and rename me'!AA121","v":0},{"$f":"'✏You can copy and rename me'!AB121","v":""},{"$f":"'✏You can copy and rename me'!AC121","v":""},{"$f":"'✏You can copy and rename me'!AD121","v":0},{"$f":"'✏You can copy and rename me'!AE121","v":""},{"$f":"'✏You can copy and rename me'!AF121","v":""},{"$f":"'✏You can copy and rename me'!AG121","v":0},{"$f":"'✏You can copy and rename me'!AH121","v":""},{"$f":"'✏You can copy and rename me'!AI121","v":""},{"$f":"'✏You can copy and rename me'!AJ121","v":0},{"$f":"'✏You can copy and rename me'!AK121","v":""},{"$f":"'✏You can copy and rename me'!AL121","v":""},{"$f":"'✏You can copy and rename me'!AM121","v":0},{"$f":"'✏You can copy and rename me'!AN121","v":""},{"$f":"'✏You can copy and rename me'!AO121","v":""},{"$f":"'✏You can copy and rename me'!AP121","v":0},{"$f":"'✏You can copy and rename me'!AQ121","v":""},{"$f":"'✏You can copy and rename me'!AR121","v":""},{"$f":"'✏You can copy and rename me'!AS121","v":0},{"$f":"'✏You can copy and rename me'!AT121","v":0},{"$f":"'✏You can copy and rename me'!AU121","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,1,null,37,null,null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^Q$3*O122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^T$3*R122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^W$3*U122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^Z$3*X122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^AC$3*AA122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^AF$3*AD122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^AI$3*AG122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^AL$3*AJ122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^AO$3*AM122,-3),\"\")","v":""},null,"",{"$f":"IFERROR(ROUND($L122*$M122/37*(1+PL)^AR$3*AP122,-3),\"\")","v":""},0,0,0,null,{"$f":"'✏You can copy and rename me'!B122","v":0},{"$f":"'✏You can copy and rename me'!C122","v":0},{"$f":"'✏You can copy and rename me'!D122","v":0},{"$f":"'✏You can copy and rename me'!E122","v":0},{"$f":"'✏You can copy and rename me'!F122","v":" - "},{"$f":"'✏You can copy and rename me'!G122","v":0},{"$f":"'✏You can copy and rename me'!H122","v":0},{"$f":"'✏You can copy and rename me'!I122","v":0},{"$f":"'✏You can copy and rename me'!J122","v":0},{"$f":"'✏You can copy and rename me'!K122","v":1},{"$f":"'✏You can copy and rename me'!L122","v":0},{"$f":"'✏You can copy and rename me'!M122","v":37},{"$f":"'✏You can copy and rename me'!N122","v":0},{"$f":"'✏You can copy and rename me'!O122","v":0},{"$f":"'✏You can copy and rename me'!P122","v":""},{"$f":"'✏You can copy and rename me'!Q122","v":""},{"$f":"'✏You can copy and rename me'!R122","v":0},{"$f":"'✏You can copy and rename me'!S122","v":""},{"$f":"'✏You can copy and rename me'!T122","v":""},{"$f":"'✏You can copy and rename me'!U122","v":0},{"$f":"'✏You can copy and rename me'!V122","v":""},{"$f":"'✏You can copy and rename me'!W122","v":""},{"$f":"'✏You can copy and rename me'!X122","v":0},{"$f":"'✏You can copy and rename me'!Y122","v":""},{"$f":"'✏You can copy and rename me'!Z122","v":""},{"$f":"'✏You can copy and rename me'!AA122","v":0},{"$f":"'✏You can copy and rename me'!AB122","v":""},{"$f":"'✏You can copy and rename me'!AC122","v":""},{"$f":"'✏You can copy and rename me'!AD122","v":0},{"$f":"'✏You can copy and rename me'!AE122","v":""},{"$f":"'✏You can copy and rename me'!AF122","v":""},{"$f":"'✏You can copy and rename me'!AG122","v":0},{"$f":"'✏You can copy and rename me'!AH122","v":""},{"$f":"'✏You can copy and rename me'!AI122","v":""},{"$f":"'✏You can copy and rename me'!AJ122","v":0},{"$f":"'✏You can copy and rename me'!AK122","v":""},{"$f":"'✏You can copy and rename me'!AL122","v":""},{"$f":"'✏You can copy and rename me'!AM122","v":0},{"$f":"'✏You can copy and rename me'!AN122","v":""},{"$f":"'✏You can copy and rename me'!AO122","v":""},{"$f":"'✏You can copy and rename me'!AP122","v":0},{"$f":"'✏You can copy and rename me'!AQ122","v":""},{"$f":"'✏You can copy and rename me'!AR122","v":""},{"$f":"'✏You can copy and rename me'!AS122","v":0},{"$f":"'✏You can copy and rename me'!AT122","v":0},{"$f":"'✏You can copy and rename me'!AU122","v":0},"Partner organisation 1",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum of TAP Other sources",null,{"$f":"SUM(O120:O122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"'✏You can copy and rename me'!B123","v":0},{"$f":"'✏You can copy and rename me'!C123","v":0},{"$f":"'✏You can copy and rename me'!D123","v":0},{"$f":"'✏You can copy and rename me'!E123","v":0},{"$f":"'✏You can copy and rename me'!F123","v":0},{"$f":"'✏You can copy and rename me'!G123","v":0},{"$f":"'✏You can copy and rename me'!H123","v":0},{"$f":"'✏You can copy and rename me'!I123","v":0},{"$f":"'✏You can copy and rename me'!J123","v":0},{"$f":"'✏You can copy and rename me'!K123","v":0},{"$f":"'✏You can copy and rename me'!L123","v":0},{"$f":"'✏You can copy and rename me'!M123","v":"Sum of TAP Other sources"},{"$f":"'✏You can copy and rename me'!N123","v":0},{"$f":"'✏You can copy and rename me'!O123","v":0},{"$f":"'✏You can copy and rename me'!P123","v":0},{"$f":"'✏You can copy and rename me'!Q123","v":0},{"$f":"'✏You can copy and rename me'!R123","v":0},{"$f":"'✏You can copy and rename me'!S123","v":0},{"$f":"'✏You can copy and rename me'!T123","v":0},{"$f":"'✏You can copy and rename me'!U123","v":0},{"$f":"'✏You can copy and rename me'!V123","v":0},{"$f":"'✏You can copy and rename me'!W123","v":0},{"$f":"'✏You can copy and rename me'!X123","v":0},{"$f":"'✏You can copy and rename me'!Y123","v":0},{"$f":"'✏You can copy and rename me'!Z123","v":0},{"$f":"'✏You can copy and rename me'!AA123","v":0},{"$f":"'✏You can copy and rename me'!AB123","v":0},{"$f":"'✏You can copy and rename me'!AC123","v":0},{"$f":"'✏You can copy and rename me'!AD123","v":0},{"$f":"'✏You can copy and rename me'!AE123","v":0},{"$f":"'✏You can copy and rename me'!AF123","v":0},{"$f":"'✏You can copy and rename me'!AG123","v":0},{"$f":"'✏You can copy and rename me'!AH123","v":0},{"$f":"'✏You can copy and rename me'!AI123","v":0},{"$f":"'✏You can copy and rename me'!AJ123","v":0},{"$f":"'✏You can copy and rename me'!AK123","v":0},{"$f":"'✏You can copy and rename me'!AL123","v":0},{"$f":"'✏You can copy and rename me'!AM123","v":0},{"$f":"'✏You can copy and rename me'!AN123","v":0},{"$f":"'✏You can copy and rename me'!AO123","v":0},{"$f":"'✏You can copy and rename me'!AP123","v":0},{"$f":"'✏You can copy and rename me'!AQ123","v":0},{"$f":"'✏You can copy and rename me'!AR123","v":0},{"$f":"'✏You can copy and rename me'!AS123","v":0},{"$f":"'✏You can copy and rename me'!AT123","v":0},{"$f":"'✏You can copy and rename me'!AU123","v":0},"Partner organisation 1",0]
[null,null,null,null,"Total salary (A + B)",null,null,null,null,null,null,null,null,null,null,{"$f":"P54+P102","v":0},{"$f":"Q54+Q102","v":0},null,{"$f":"S54+S102","v":0},{"$f":"T54+T102","v":0},null,{"$f":"V54+V102","v":0},{"$f":"W54+W102","v":0},null,{"$f":"Y54+Y102","v":0},{"$f":"Z54+Z102","v":0},null,{"$f":"AB54+AB102","v":0},{"$f":"AC54+AC102","v":0},null,{"$f":"AE54+AE102","v":0},{"$f":"AF54+AF102","v":0},null,{"$f":"AH54+AH102","v":0},{"$f":"AI54+AI102","v":0},null,{"$f":"AK54+AK102","v":0},{"$f":"AL54+AL102","v":0},null,{"$f":"AN54+AN102","v":0},{"$f":"AO54+AO102","v":0},null,{"$f":"AQ54+AQ102","v":0},{"$f":"AR54+AR102","v":0},null,{"$f":"SUM(AQ124,AN124,AK124,AH124,AE124,AB124,Y124,V124,S124,P124)","v":0},{"$f":"SUM(AR124,AO124,AL124,AI124,AF124,AC124,Z124,W124,T124,Q124)","v":0},null,{"$f":"'✏You can copy and rename me'!B124","v":0},{"$f":"'✏You can copy and rename me'!C124","v":0},{"$f":"'✏You can copy and rename me'!D124","v":0},{"$f":"'✏You can copy and rename me'!E124","v":"Total salary (A + B)"},{"$f":"'✏You can copy and rename me'!F124","v":0},{"$f":"'✏You can copy and rename me'!G124","v":0},{"$f":"'✏You can copy and rename me'!H124","v":0},{"$f":"'✏You can copy and rename me'!I124","v":0},{"$f":"'✏You can copy and rename me'!J124","v":0},{"$f":"'✏You can copy and rename me'!K124","v":0},{"$f":"'✏You can copy and rename me'!L124","v":0},{"$f":"'✏You can copy and rename me'!M124","v":0},{"$f":"'✏You can copy and rename me'!N124","v":0},{"$f":"'✏You can copy and rename me'!O124","v":0},{"$f":"'✏You can copy and rename me'!P124","v":0},{"$f":"'✏You can copy and rename me'!Q124","v":0},{"$f":"'✏You can copy and rename me'!R124","v":0},{"$f":"'✏You can copy and rename me'!S124","v":0},{"$f":"'✏You can copy and rename me'!T124","v":0},{"$f":"'✏You can copy and rename me'!U124","v":0},{"$f":"'✏You can copy and rename me'!V124","v":0},{"$f":"'✏You can copy and rename me'!W124","v":0},{"$f":"'✏You can copy and rename me'!X124","v":0},{"$f":"'✏You can copy and rename me'!Y124","v":0},{"$f":"'✏You can copy and rename me'!Z124","v":0},{"$f":"'✏You can copy and rename me'!AA124","v":0},{"$f":"'✏You can copy and rename me'!AB124","v":0},{"$f":"'✏You can copy and rename me'!AC124","v":0},{"$f":"'✏You can copy and rename me'!AD124","v":0},{"$f":"'✏You can copy and rename me'!AE124","v":0},{"$f":"'✏You can copy and rename me'!AF124","v":0},{"$f":"'✏You can copy and rename me'!AG124","v":0},{"$f":"'✏You can copy and rename me'!AH124","v":0},{"$f":"'✏You can copy and rename me'!AI124","v":0},{"$f":"'✏You can copy and rename me'!AJ124","v":0},{"$f":"'✏You can copy and rename me'!AK124","v":0},{"$f":"'✏You can copy and rename me'!AL124","v":0},{"$f":"'✏You can copy and rename me'!AM124","v":0},{"$f":"'✏You can copy and rename me'!AN124","v":0},{"$f":"'✏You can copy and rename me'!AO124","v":0},{"$f":"'✏You can copy and rename me'!AP124","v":0},{"$f":"'✏You can copy and rename me'!AQ124","v":0},{"$f":"'✏You can copy and rename me'!AR124","v":0},{"$f":"'✏You can copy and rename me'!AS124","v":0},{"$f":"'✏You can copy and rename me'!AT124","v":0},{"$f":"'✏You can copy and rename me'!AU124","v":0},"Partner organisation 1",0]
[null,null,null,null,"Project costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B125","v":0},{"$f":"'✏You can copy and rename me'!C125","v":0},{"$f":"'✏You can copy and rename me'!D125","v":0},{"$f":"'✏You can copy and rename me'!E125","v":"Project costs"},{"$f":"'✏You can copy and rename me'!F125","v":0},{"$f":"'✏You can copy and rename me'!G125","v":0},{"$f":"'✏You can copy and rename me'!H125","v":0},{"$f":"'✏You can copy and rename me'!I125","v":0},{"$f":"'✏You can copy and rename me'!J125","v":0},{"$f":"'✏You can copy and rename me'!K125","v":0},{"$f":"'✏You can copy and rename me'!L125","v":0},{"$f":"'✏You can copy and rename me'!M125","v":0},{"$f":"'✏You can copy and rename me'!N125","v":0},{"$f":"'✏You can copy and rename me'!O125","v":0},{"$f":"'✏You can copy and rename me'!P125","v":0},{"$f":"'✏You can copy and rename me'!Q125","v":0},{"$f":"'✏You can copy and rename me'!R125","v":0},{"$f":"'✏You can copy and rename me'!S125","v":0},{"$f":"'✏You can copy and rename me'!T125","v":0},{"$f":"'✏You can copy and rename me'!U125","v":0},{"$f":"'✏You can copy and rename me'!V125","v":0},{"$f":"'✏You can copy and rename me'!W125","v":0},{"$f":"'✏You can copy and rename me'!X125","v":0},{"$f":"'✏You can copy and rename me'!Y125","v":0},{"$f":"'✏You can copy and rename me'!Z125","v":0},{"$f":"'✏You can copy and rename me'!AA125","v":0},{"$f":"'✏You can copy and rename me'!AB125","v":0},{"$f":"'✏You can copy and rename me'!AC125","v":0},{"$f":"'✏You can copy and rename me'!AD125","v":0},{"$f":"'✏You can copy and rename me'!AE125","v":0},{"$f":"'✏You can copy and rename me'!AF125","v":0},{"$f":"'✏You can copy and rename me'!AG125","v":0},{"$f":"'✏You can copy and rename me'!AH125","v":0},{"$f":"'✏You can copy and rename me'!AI125","v":0},{"$f":"'✏You can copy and rename me'!AJ125","v":0},{"$f":"'✏You can copy and rename me'!AK125","v":0},{"$f":"'✏You can copy and rename me'!AL125","v":0},{"$f":"'✏You can copy and rename me'!AM125","v":0},{"$f":"'✏You can copy and rename me'!AN125","v":0},{"$f":"'✏You can copy and rename me'!AO125","v":0},{"$f":"'✏You can copy and rename me'!AP125","v":0},{"$f":"'✏You can copy and rename me'!AQ125","v":0},{"$f":"'✏You can copy and rename me'!AR125","v":0},{"$f":"'✏You can copy and rename me'!AS125","v":0},{"$f":"'✏You can copy and rename me'!AT125","v":0},{"$f":"'✏You can copy and rename me'!AU125","v":0},"Partner organisation 1",0]
[null,null,null,null,null,null,null,null,"Notes",null,null,null,null,"Derived cost?",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,null,"Costs",null,{"$f":"'✏You can copy and rename me'!B126","v":0},{"$f":"'✏You can copy and rename me'!C126","v":0},{"$f":"'✏You can copy and rename me'!D126","v":0},{"$f":"'✏You can copy and rename me'!E126","v":0},{"$f":"'✏You can copy and rename me'!F126","v":0},{"$f":"'✏You can copy and rename me'!G126","v":0},{"$f":"'✏You can copy and rename me'!H126","v":0},{"$f":"'✏You can copy and rename me'!I126","v":"Notes"},{"$f":"'✏You can copy and rename me'!J126","v":0},{"$f":"'✏You can copy and rename me'!K126","v":0},{"$f":"'✏You can copy and rename me'!L126","v":0},{"$f":"'✏You can copy and rename me'!M126","v":0},{"$f":"'✏You can copy and rename me'!N126","v":"Derived cost?"},{"$f":"'✏You can copy and rename me'!O126","v":0},{"$f":"'✏You can copy and rename me'!P126","v":0},{"$f":"'✏You can copy and rename me'!Q126","v":"Costs"},{"$f":"'✏You can copy and rename me'!R126","v":0},{"$f":"'✏You can copy and rename me'!S126","v":0},{"$f":"'✏You can copy and rename me'!T126","v":"Costs"},{"$f":"'✏You can copy and rename me'!U126","v":0},{"$f":"'✏You can copy and rename me'!V126","v":0},{"$f":"'✏You can copy and rename me'!W126","v":"Costs"},{"$f":"'✏You can copy and rename me'!X126","v":0},{"$f":"'✏You can copy and rename me'!Y126","v":0},{"$f":"'✏You can copy and rename me'!Z126","v":"Costs"},{"$f":"'✏You can copy and rename me'!AA126","v":0},{"$f":"'✏You can copy and rename me'!AB126","v":0},{"$f":"'✏You can copy and rename me'!AC126","v":"Costs"},{"$f":"'✏You can copy and rename me'!AD126","v":0},{"$f":"'✏You can copy and rename me'!AE126","v":0},{"$f":"'✏You can copy and rename me'!AF126","v":"Costs"},{"$f":"'✏You can copy and rename me'!AG126","v":0},{"$f":"'✏You can copy and rename me'!AH126","v":0},{"$f":"'✏You can copy and rename me'!AI126","v":"Costs"},{"$f":"'✏You can copy and rename me'!AJ126","v":0},{"$f":"'✏You can copy and rename me'!AK126","v":0},{"$f":"'✏You can copy and rename me'!AL126","v":"Costs"},{"$f":"'✏You can copy and rename me'!AM126","v":0},{"$f":"'✏You can copy and rename me'!AN126","v":0},{"$f":"'✏You can copy and rename me'!AO126","v":"Costs"},{"$f":"'✏You can copy and rename me'!AP126","v":0},{"$f":"'✏You can copy and rename me'!AQ126","v":0},{"$f":"'✏You can copy and rename me'!AR126","v":"Costs"},{"$f":"'✏You can copy and rename me'!AS126","v":0},{"$f":"'✏You can copy and rename me'!AT126","v":0},{"$f":"'✏You can copy and rename me'!AU126","v":"Costs"},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q127:AR127)","v":0},null,{"$f":"'✏You can copy and rename me'!B127","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C127","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D127","v":0},{"$f":"'✏You can copy and rename me'!E127","v":0},{"$f":"'✏You can copy and rename me'!F127","v":" - "},{"$f":"'✏You can copy and rename me'!G127","v":0},{"$f":"'✏You can copy and rename me'!H127","v":0},{"$f":"'✏You can copy and rename me'!I127","v":0},{"$f":"'✏You can copy and rename me'!J127","v":0},{"$f":"'✏You can copy and rename me'!K127","v":0},{"$f":"'✏You can copy and rename me'!L127","v":0},{"$f":"'✏You can copy and rename me'!M127","v":0},{"$f":"'✏You can copy and rename me'!N127","v":0},{"$f":"'✏You can copy and rename me'!O127","v":0},{"$f":"'✏You can copy and rename me'!P127","v":0},{"$f":"'✏You can copy and rename me'!Q127","v":0},{"$f":"'✏You can copy and rename me'!R127","v":0},{"$f":"'✏You can copy and rename me'!S127","v":0},{"$f":"'✏You can copy and rename me'!T127","v":0},{"$f":"'✏You can copy and rename me'!U127","v":0},{"$f":"'✏You can copy and rename me'!V127","v":0},{"$f":"'✏You can copy and rename me'!W127","v":0},{"$f":"'✏You can copy and rename me'!X127","v":0},{"$f":"'✏You can copy and rename me'!Y127","v":0},{"$f":"'✏You can copy and rename me'!Z127","v":0},{"$f":"'✏You can copy and rename me'!AA127","v":0},{"$f":"'✏You can copy and rename me'!AB127","v":0},{"$f":"'✏You can copy and rename me'!AC127","v":0},{"$f":"'✏You can copy and rename me'!AD127","v":0},{"$f":"'✏You can copy and rename me'!AE127","v":0},{"$f":"'✏You can copy and rename me'!AF127","v":0},{"$f":"'✏You can copy and rename me'!AG127","v":0},{"$f":"'✏You can copy and rename me'!AH127","v":0},{"$f":"'✏You can copy and rename me'!AI127","v":0},{"$f":"'✏You can copy and rename me'!AJ127","v":0},{"$f":"'✏You can copy and rename me'!AK127","v":0},{"$f":"'✏You can copy and rename me'!AL127","v":0},{"$f":"'✏You can copy and rename me'!AM127","v":0},{"$f":"'✏You can copy and rename me'!AN127","v":0},{"$f":"'✏You can copy and rename me'!AO127","v":0},{"$f":"'✏You can copy and rename me'!AP127","v":0},{"$f":"'✏You can copy and rename me'!AQ127","v":0},{"$f":"'✏You can copy and rename me'!AR127","v":0},{"$f":"'✏You can copy and rename me'!AS127","v":0},{"$f":"'✏You can copy and rename me'!AT127","v":0},{"$f":"'✏You can copy and rename me'!AU127","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B128","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C128","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D128","v":0},{"$f":"'✏You can copy and rename me'!E128","v":0},{"$f":"'✏You can copy and rename me'!F128","v":" - "},{"$f":"'✏You can copy and rename me'!G128","v":0},{"$f":"'✏You can copy and rename me'!H128","v":0},{"$f":"'✏You can copy and rename me'!I128","v":0},{"$f":"'✏You can copy and rename me'!J128","v":0},{"$f":"'✏You can copy and rename me'!K128","v":0},{"$f":"'✏You can copy and rename me'!L128","v":0},{"$f":"'✏You can copy and rename me'!M128","v":0},{"$f":"'✏You can copy and rename me'!N128","v":0},{"$f":"'✏You can copy and rename me'!O128","v":0},{"$f":"'✏You can copy and rename me'!P128","v":0},{"$f":"'✏You can copy and rename me'!Q128","v":0},{"$f":"'✏You can copy and rename me'!R128","v":0},{"$f":"'✏You can copy and rename me'!S128","v":0},{"$f":"'✏You can copy and rename me'!T128","v":0},{"$f":"'✏You can copy and rename me'!U128","v":0},{"$f":"'✏You can copy and rename me'!V128","v":0},{"$f":"'✏You can copy and rename me'!W128","v":0},{"$f":"'✏You can copy and rename me'!X128","v":0},{"$f":"'✏You can copy and rename me'!Y128","v":0},{"$f":"'✏You can copy and rename me'!Z128","v":0},{"$f":"'✏You can copy and rename me'!AA128","v":0},{"$f":"'✏You can copy and rename me'!AB128","v":0},{"$f":"'✏You can copy and rename me'!AC128","v":0},{"$f":"'✏You can copy and rename me'!AD128","v":0},{"$f":"'✏You can copy and rename me'!AE128","v":0},{"$f":"'✏You can copy and rename me'!AF128","v":0},{"$f":"'✏You can copy and rename me'!AG128","v":0},{"$f":"'✏You can copy and rename me'!AH128","v":0},{"$f":"'✏You can copy and rename me'!AI128","v":0},{"$f":"'✏You can copy and rename me'!AJ128","v":0},{"$f":"'✏You can copy and rename me'!AK128","v":0},{"$f":"'✏You can copy and rename me'!AL128","v":0},{"$f":"'✏You can copy and rename me'!AM128","v":0},{"$f":"'✏You can copy and rename me'!AN128","v":0},{"$f":"'✏You can copy and rename me'!AO128","v":0},{"$f":"'✏You can copy and rename me'!AP128","v":0},{"$f":"'✏You can copy and rename me'!AQ128","v":0},{"$f":"'✏You can copy and rename me'!AR128","v":0},{"$f":"'✏You can copy and rename me'!AS128","v":0},{"$f":"'✏You can copy and rename me'!AT128","v":0},{"$f":"'✏You can copy and rename me'!AU128","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B129","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C129","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D129","v":0},{"$f":"'✏You can copy and rename me'!E129","v":0},{"$f":"'✏You can copy and rename me'!F129","v":" - "},{"$f":"'✏You can copy and rename me'!G129","v":0},{"$f":"'✏You can copy and rename me'!H129","v":0},{"$f":"'✏You can copy and rename me'!I129","v":0},{"$f":"'✏You can copy and rename me'!J129","v":0},{"$f":"'✏You can copy and rename me'!K129","v":0},{"$f":"'✏You can copy and rename me'!L129","v":0},{"$f":"'✏You can copy and rename me'!M129","v":0},{"$f":"'✏You can copy and rename me'!N129","v":0},{"$f":"'✏You can copy and rename me'!O129","v":0},{"$f":"'✏You can copy and rename me'!P129","v":0},{"$f":"'✏You can copy and rename me'!Q129","v":0},{"$f":"'✏You can copy and rename me'!R129","v":0},{"$f":"'✏You can copy and rename me'!S129","v":0},{"$f":"'✏You can copy and rename me'!T129","v":0},{"$f":"'✏You can copy and rename me'!U129","v":0},{"$f":"'✏You can copy and rename me'!V129","v":0},{"$f":"'✏You can copy and rename me'!W129","v":0},{"$f":"'✏You can copy and rename me'!X129","v":0},{"$f":"'✏You can copy and rename me'!Y129","v":0},{"$f":"'✏You can copy and rename me'!Z129","v":0},{"$f":"'✏You can copy and rename me'!AA129","v":0},{"$f":"'✏You can copy and rename me'!AB129","v":0},{"$f":"'✏You can copy and rename me'!AC129","v":0},{"$f":"'✏You can copy and rename me'!AD129","v":0},{"$f":"'✏You can copy and rename me'!AE129","v":0},{"$f":"'✏You can copy and rename me'!AF129","v":0},{"$f":"'✏You can copy and rename me'!AG129","v":0},{"$f":"'✏You can copy and rename me'!AH129","v":0},{"$f":"'✏You can copy and rename me'!AI129","v":0},{"$f":"'✏You can copy and rename me'!AJ129","v":0},{"$f":"'✏You can copy and rename me'!AK129","v":0},{"$f":"'✏You can copy and rename me'!AL129","v":0},{"$f":"'✏You can copy and rename me'!AM129","v":0},{"$f":"'✏You can copy and rename me'!AN129","v":0},{"$f":"'✏You can copy and rename me'!AO129","v":0},{"$f":"'✏You can copy and rename me'!AP129","v":0},{"$f":"'✏You can copy and rename me'!AQ129","v":0},{"$f":"'✏You can copy and rename me'!AR129","v":0},{"$f":"'✏You can copy and rename me'!AS129","v":0},{"$f":"'✏You can copy and rename me'!AT129","v":0},{"$f":"'✏You can copy and rename me'!AU129","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B130","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C130","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D130","v":0},{"$f":"'✏You can copy and rename me'!E130","v":0},{"$f":"'✏You can copy and rename me'!F130","v":" - "},{"$f":"'✏You can copy and rename me'!G130","v":0},{"$f":"'✏You can copy and rename me'!H130","v":0},{"$f":"'✏You can copy and rename me'!I130","v":0},{"$f":"'✏You can copy and rename me'!J130","v":0},{"$f":"'✏You can copy and rename me'!K130","v":0},{"$f":"'✏You can copy and rename me'!L130","v":0},{"$f":"'✏You can copy and rename me'!M130","v":0},{"$f":"'✏You can copy and rename me'!N130","v":0},{"$f":"'✏You can copy and rename me'!O130","v":0},{"$f":"'✏You can copy and rename me'!P130","v":0},{"$f":"'✏You can copy and rename me'!Q130","v":0},{"$f":"'✏You can copy and rename me'!R130","v":0},{"$f":"'✏You can copy and rename me'!S130","v":0},{"$f":"'✏You can copy and rename me'!T130","v":0},{"$f":"'✏You can copy and rename me'!U130","v":0},{"$f":"'✏You can copy and rename me'!V130","v":0},{"$f":"'✏You can copy and rename me'!W130","v":0},{"$f":"'✏You can copy and rename me'!X130","v":0},{"$f":"'✏You can copy and rename me'!Y130","v":0},{"$f":"'✏You can copy and rename me'!Z130","v":0},{"$f":"'✏You can copy and rename me'!AA130","v":0},{"$f":"'✏You can copy and rename me'!AB130","v":0},{"$f":"'✏You can copy and rename me'!AC130","v":0},{"$f":"'✏You can copy and rename me'!AD130","v":0},{"$f":"'✏You can copy and rename me'!AE130","v":0},{"$f":"'✏You can copy and rename me'!AF130","v":0},{"$f":"'✏You can copy and rename me'!AG130","v":0},{"$f":"'✏You can copy and rename me'!AH130","v":0},{"$f":"'✏You can copy and rename me'!AI130","v":0},{"$f":"'✏You can copy and rename me'!AJ130","v":0},{"$f":"'✏You can copy and rename me'!AK130","v":0},{"$f":"'✏You can copy and rename me'!AL130","v":0},{"$f":"'✏You can copy and rename me'!AM130","v":0},{"$f":"'✏You can copy and rename me'!AN130","v":0},{"$f":"'✏You can copy and rename me'!AO130","v":0},{"$f":"'✏You can copy and rename me'!AP130","v":0},{"$f":"'✏You can copy and rename me'!AQ130","v":0},{"$f":"'✏You can copy and rename me'!AR130","v":0},{"$f":"'✏You can copy and rename me'!AS130","v":0},{"$f":"'✏You can copy and rename me'!AT130","v":0},{"$f":"'✏You can copy and rename me'!AU130","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B131","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C131","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D131","v":0},{"$f":"'✏You can copy and rename me'!E131","v":0},{"$f":"'✏You can copy and rename me'!F131","v":" - "},{"$f":"'✏You can copy and rename me'!G131","v":0},{"$f":"'✏You can copy and rename me'!H131","v":0},{"$f":"'✏You can copy and rename me'!I131","v":0},{"$f":"'✏You can copy and rename me'!J131","v":0},{"$f":"'✏You can copy and rename me'!K131","v":0},{"$f":"'✏You can copy and rename me'!L131","v":0},{"$f":"'✏You can copy and rename me'!M131","v":0},{"$f":"'✏You can copy and rename me'!N131","v":0},{"$f":"'✏You can copy and rename me'!O131","v":0},{"$f":"'✏You can copy and rename me'!P131","v":0},{"$f":"'✏You can copy and rename me'!Q131","v":0},{"$f":"'✏You can copy and rename me'!R131","v":0},{"$f":"'✏You can copy and rename me'!S131","v":0},{"$f":"'✏You can copy and rename me'!T131","v":0},{"$f":"'✏You can copy and rename me'!U131","v":0},{"$f":"'✏You can copy and rename me'!V131","v":0},{"$f":"'✏You can copy and rename me'!W131","v":0},{"$f":"'✏You can copy and rename me'!X131","v":0},{"$f":"'✏You can copy and rename me'!Y131","v":0},{"$f":"'✏You can copy and rename me'!Z131","v":0},{"$f":"'✏You can copy and rename me'!AA131","v":0},{"$f":"'✏You can copy and rename me'!AB131","v":0},{"$f":"'✏You can copy and rename me'!AC131","v":0},{"$f":"'✏You can copy and rename me'!AD131","v":0},{"$f":"'✏You can copy and rename me'!AE131","v":0},{"$f":"'✏You can copy and rename me'!AF131","v":0},{"$f":"'✏You can copy and rename me'!AG131","v":0},{"$f":"'✏You can copy and rename me'!AH131","v":0},{"$f":"'✏You can copy and rename me'!AI131","v":0},{"$f":"'✏You can copy and rename me'!AJ131","v":0},{"$f":"'✏You can copy and rename me'!AK131","v":0},{"$f":"'✏You can copy and rename me'!AL131","v":0},{"$f":"'✏You can copy and rename me'!AM131","v":0},{"$f":"'✏You can copy and rename me'!AN131","v":0},{"$f":"'✏You can copy and rename me'!AO131","v":0},{"$f":"'✏You can copy and rename me'!AP131","v":0},{"$f":"'✏You can copy and rename me'!AQ131","v":0},{"$f":"'✏You can copy and rename me'!AR131","v":0},{"$f":"'✏You can copy and rename me'!AS131","v":0},{"$f":"'✏You can copy and rename me'!AT131","v":0},{"$f":"'✏You can copy and rename me'!AU131","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B132","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C132","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D132","v":0},{"$f":"'✏You can copy and rename me'!E132","v":0},{"$f":"'✏You can copy and rename me'!F132","v":" - "},{"$f":"'✏You can copy and rename me'!G132","v":0},{"$f":"'✏You can copy and rename me'!H132","v":0},{"$f":"'✏You can copy and rename me'!I132","v":0},{"$f":"'✏You can copy and rename me'!J132","v":0},{"$f":"'✏You can copy and rename me'!K132","v":0},{"$f":"'✏You can copy and rename me'!L132","v":0},{"$f":"'✏You can copy and rename me'!M132","v":0},{"$f":"'✏You can copy and rename me'!N132","v":0},{"$f":"'✏You can copy and rename me'!O132","v":0},{"$f":"'✏You can copy and rename me'!P132","v":0},{"$f":"'✏You can copy and rename me'!Q132","v":0},{"$f":"'✏You can copy and rename me'!R132","v":0},{"$f":"'✏You can copy and rename me'!S132","v":0},{"$f":"'✏You can copy and rename me'!T132","v":0},{"$f":"'✏You can copy and rename me'!U132","v":0},{"$f":"'✏You can copy and rename me'!V132","v":0},{"$f":"'✏You can copy and rename me'!W132","v":0},{"$f":"'✏You can copy and rename me'!X132","v":0},{"$f":"'✏You can copy and rename me'!Y132","v":0},{"$f":"'✏You can copy and rename me'!Z132","v":0},{"$f":"'✏You can copy and rename me'!AA132","v":0},{"$f":"'✏You can copy and rename me'!AB132","v":0},{"$f":"'✏You can copy and rename me'!AC132","v":0},{"$f":"'✏You can copy and rename me'!AD132","v":0},{"$f":"'✏You can copy and rename me'!AE132","v":0},{"$f":"'✏You can copy and rename me'!AF132","v":0},{"$f":"'✏You can copy and rename me'!AG132","v":0},{"$f":"'✏You can copy and rename me'!AH132","v":0},{"$f":"'✏You can copy and rename me'!AI132","v":0},{"$f":"'✏You can copy and rename me'!AJ132","v":0},{"$f":"'✏You can copy and rename me'!AK132","v":0},{"$f":"'✏You can copy and rename me'!AL132","v":0},{"$f":"'✏You can copy and rename me'!AM132","v":0},{"$f":"'✏You can copy and rename me'!AN132","v":0},{"$f":"'✏You can copy and rename me'!AO132","v":0},{"$f":"'✏You can copy and rename me'!AP132","v":0},{"$f":"'✏You can copy and rename me'!AQ132","v":0},{"$f":"'✏You can copy and rename me'!AR132","v":0},{"$f":"'✏You can copy and rename me'!AS132","v":0},{"$f":"'✏You can copy and rename me'!AT132","v":0},{"$f":"'✏You can copy and rename me'!AU132","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B133","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C133","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D133","v":0},{"$f":"'✏You can copy and rename me'!E133","v":0},{"$f":"'✏You can copy and rename me'!F133","v":" - "},{"$f":"'✏You can copy and rename me'!G133","v":0},{"$f":"'✏You can copy and rename me'!H133","v":0},{"$f":"'✏You can copy and rename me'!I133","v":0},{"$f":"'✏You can copy and rename me'!J133","v":0},{"$f":"'✏You can copy and rename me'!K133","v":0},{"$f":"'✏You can copy and rename me'!L133","v":0},{"$f":"'✏You can copy and rename me'!M133","v":0},{"$f":"'✏You can copy and rename me'!N133","v":0},{"$f":"'✏You can copy and rename me'!O133","v":0},{"$f":"'✏You can copy and rename me'!P133","v":0},{"$f":"'✏You can copy and rename me'!Q133","v":0},{"$f":"'✏You can copy and rename me'!R133","v":0},{"$f":"'✏You can copy and rename me'!S133","v":0},{"$f":"'✏You can copy and rename me'!T133","v":0},{"$f":"'✏You can copy and rename me'!U133","v":0},{"$f":"'✏You can copy and rename me'!V133","v":0},{"$f":"'✏You can copy and rename me'!W133","v":0},{"$f":"'✏You can copy and rename me'!X133","v":0},{"$f":"'✏You can copy and rename me'!Y133","v":0},{"$f":"'✏You can copy and rename me'!Z133","v":0},{"$f":"'✏You can copy and rename me'!AA133","v":0},{"$f":"'✏You can copy and rename me'!AB133","v":0},{"$f":"'✏You can copy and rename me'!AC133","v":0},{"$f":"'✏You can copy and rename me'!AD133","v":0},{"$f":"'✏You can copy and rename me'!AE133","v":0},{"$f":"'✏You can copy and rename me'!AF133","v":0},{"$f":"'✏You can copy and rename me'!AG133","v":0},{"$f":"'✏You can copy and rename me'!AH133","v":0},{"$f":"'✏You can copy and rename me'!AI133","v":0},{"$f":"'✏You can copy and rename me'!AJ133","v":0},{"$f":"'✏You can copy and rename me'!AK133","v":0},{"$f":"'✏You can copy and rename me'!AL133","v":0},{"$f":"'✏You can copy and rename me'!AM133","v":0},{"$f":"'✏You can copy and rename me'!AN133","v":0},{"$f":"'✏You can copy and rename me'!AO133","v":0},{"$f":"'✏You can copy and rename me'!AP133","v":0},{"$f":"'✏You can copy and rename me'!AQ133","v":0},{"$f":"'✏You can copy and rename me'!AR133","v":0},{"$f":"'✏You can copy and rename me'!AS133","v":0},{"$f":"'✏You can copy and rename me'!AT133","v":0},{"$f":"'✏You can copy and rename me'!AU133","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B134","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C134","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D134","v":0},{"$f":"'✏You can copy and rename me'!E134","v":0},{"$f":"'✏You can copy and rename me'!F134","v":" - "},{"$f":"'✏You can copy and rename me'!G134","v":0},{"$f":"'✏You can copy and rename me'!H134","v":0},{"$f":"'✏You can copy and rename me'!I134","v":0},{"$f":"'✏You can copy and rename me'!J134","v":0},{"$f":"'✏You can copy and rename me'!K134","v":0},{"$f":"'✏You can copy and rename me'!L134","v":0},{"$f":"'✏You can copy and rename me'!M134","v":0},{"$f":"'✏You can copy and rename me'!N134","v":0},{"$f":"'✏You can copy and rename me'!O134","v":0},{"$f":"'✏You can copy and rename me'!P134","v":0},{"$f":"'✏You can copy and rename me'!Q134","v":0},{"$f":"'✏You can copy and rename me'!R134","v":0},{"$f":"'✏You can copy and rename me'!S134","v":0},{"$f":"'✏You can copy and rename me'!T134","v":0},{"$f":"'✏You can copy and rename me'!U134","v":0},{"$f":"'✏You can copy and rename me'!V134","v":0},{"$f":"'✏You can copy and rename me'!W134","v":0},{"$f":"'✏You can copy and rename me'!X134","v":0},{"$f":"'✏You can copy and rename me'!Y134","v":0},{"$f":"'✏You can copy and rename me'!Z134","v":0},{"$f":"'✏You can copy and rename me'!AA134","v":0},{"$f":"'✏You can copy and rename me'!AB134","v":0},{"$f":"'✏You can copy and rename me'!AC134","v":0},{"$f":"'✏You can copy and rename me'!AD134","v":0},{"$f":"'✏You can copy and rename me'!AE134","v":0},{"$f":"'✏You can copy and rename me'!AF134","v":0},{"$f":"'✏You can copy and rename me'!AG134","v":0},{"$f":"'✏You can copy and rename me'!AH134","v":0},{"$f":"'✏You can copy and rename me'!AI134","v":0},{"$f":"'✏You can copy and rename me'!AJ134","v":0},{"$f":"'✏You can copy and rename me'!AK134","v":0},{"$f":"'✏You can copy and rename me'!AL134","v":0},{"$f":"'✏You can copy and rename me'!AM134","v":0},{"$f":"'✏You can copy and rename me'!AN134","v":0},{"$f":"'✏You can copy and rename me'!AO134","v":0},{"$f":"'✏You can copy and rename me'!AP134","v":0},{"$f":"'✏You can copy and rename me'!AQ134","v":0},{"$f":"'✏You can copy and rename me'!AR134","v":0},{"$f":"'✏You can copy and rename me'!AS134","v":0},{"$f":"'✏You can copy and rename me'!AT134","v":0},{"$f":"'✏You can copy and rename me'!AU134","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B135","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C135","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D135","v":0},{"$f":"'✏You can copy and rename me'!E135","v":0},{"$f":"'✏You can copy and rename me'!F135","v":" - "},{"$f":"'✏You can copy and rename me'!G135","v":0},{"$f":"'✏You can copy and rename me'!H135","v":0},{"$f":"'✏You can copy and rename me'!I135","v":0},{"$f":"'✏You can copy and rename me'!J135","v":0},{"$f":"'✏You can copy and rename me'!K135","v":0},{"$f":"'✏You can copy and rename me'!L135","v":0},{"$f":"'✏You can copy and rename me'!M135","v":0},{"$f":"'✏You can copy and rename me'!N135","v":0},{"$f":"'✏You can copy and rename me'!O135","v":0},{"$f":"'✏You can copy and rename me'!P135","v":0},{"$f":"'✏You can copy and rename me'!Q135","v":0},{"$f":"'✏You can copy and rename me'!R135","v":0},{"$f":"'✏You can copy and rename me'!S135","v":0},{"$f":"'✏You can copy and rename me'!T135","v":0},{"$f":"'✏You can copy and rename me'!U135","v":0},{"$f":"'✏You can copy and rename me'!V135","v":0},{"$f":"'✏You can copy and rename me'!W135","v":0},{"$f":"'✏You can copy and rename me'!X135","v":0},{"$f":"'✏You can copy and rename me'!Y135","v":0},{"$f":"'✏You can copy and rename me'!Z135","v":0},{"$f":"'✏You can copy and rename me'!AA135","v":0},{"$f":"'✏You can copy and rename me'!AB135","v":0},{"$f":"'✏You can copy and rename me'!AC135","v":0},{"$f":"'✏You can copy and rename me'!AD135","v":0},{"$f":"'✏You can copy and rename me'!AE135","v":0},{"$f":"'✏You can copy and rename me'!AF135","v":0},{"$f":"'✏You can copy and rename me'!AG135","v":0},{"$f":"'✏You can copy and rename me'!AH135","v":0},{"$f":"'✏You can copy and rename me'!AI135","v":0},{"$f":"'✏You can copy and rename me'!AJ135","v":0},{"$f":"'✏You can copy and rename me'!AK135","v":0},{"$f":"'✏You can copy and rename me'!AL135","v":0},{"$f":"'✏You can copy and rename me'!AM135","v":0},{"$f":"'✏You can copy and rename me'!AN135","v":0},{"$f":"'✏You can copy and rename me'!AO135","v":0},{"$f":"'✏You can copy and rename me'!AP135","v":0},{"$f":"'✏You can copy and rename me'!AQ135","v":0},{"$f":"'✏You can copy and rename me'!AR135","v":0},{"$f":"'✏You can copy and rename me'!AS135","v":0},{"$f":"'✏You can copy and rename me'!AT135","v":0},{"$f":"'✏You can copy and rename me'!AU135","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B136","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C136","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D136","v":0},{"$f":"'✏You can copy and rename me'!E136","v":0},{"$f":"'✏You can copy and rename me'!F136","v":" - "},{"$f":"'✏You can copy and rename me'!G136","v":0},{"$f":"'✏You can copy and rename me'!H136","v":0},{"$f":"'✏You can copy and rename me'!I136","v":0},{"$f":"'✏You can copy and rename me'!J136","v":0},{"$f":"'✏You can copy and rename me'!K136","v":0},{"$f":"'✏You can copy and rename me'!L136","v":0},{"$f":"'✏You can copy and rename me'!M136","v":0},{"$f":"'✏You can copy and rename me'!N136","v":0},{"$f":"'✏You can copy and rename me'!O136","v":0},{"$f":"'✏You can copy and rename me'!P136","v":0},{"$f":"'✏You can copy and rename me'!Q136","v":0},{"$f":"'✏You can copy and rename me'!R136","v":0},{"$f":"'✏You can copy and rename me'!S136","v":0},{"$f":"'✏You can copy and rename me'!T136","v":0},{"$f":"'✏You can copy and rename me'!U136","v":0},{"$f":"'✏You can copy and rename me'!V136","v":0},{"$f":"'✏You can copy and rename me'!W136","v":0},{"$f":"'✏You can copy and rename me'!X136","v":0},{"$f":"'✏You can copy and rename me'!Y136","v":0},{"$f":"'✏You can copy and rename me'!Z136","v":0},{"$f":"'✏You can copy and rename me'!AA136","v":0},{"$f":"'✏You can copy and rename me'!AB136","v":0},{"$f":"'✏You can copy and rename me'!AC136","v":0},{"$f":"'✏You can copy and rename me'!AD136","v":0},{"$f":"'✏You can copy and rename me'!AE136","v":0},{"$f":"'✏You can copy and rename me'!AF136","v":0},{"$f":"'✏You can copy and rename me'!AG136","v":0},{"$f":"'✏You can copy and rename me'!AH136","v":0},{"$f":"'✏You can copy and rename me'!AI136","v":0},{"$f":"'✏You can copy and rename me'!AJ136","v":0},{"$f":"'✏You can copy and rename me'!AK136","v":0},{"$f":"'✏You can copy and rename me'!AL136","v":0},{"$f":"'✏You can copy and rename me'!AM136","v":0},{"$f":"'✏You can copy and rename me'!AN136","v":0},{"$f":"'✏You can copy and rename me'!AO136","v":0},{"$f":"'✏You can copy and rename me'!AP136","v":0},{"$f":"'✏You can copy and rename me'!AQ136","v":0},{"$f":"'✏You can copy and rename me'!AR136","v":0},{"$f":"'✏You can copy and rename me'!AS136","v":0},{"$f":"'✏You can copy and rename me'!AT136","v":0},{"$f":"'✏You can copy and rename me'!AU136","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B137","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C137","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D137","v":0},{"$f":"'✏You can copy and rename me'!E137","v":0},{"$f":"'✏You can copy and rename me'!F137","v":" - "},{"$f":"'✏You can copy and rename me'!G137","v":0},{"$f":"'✏You can copy and rename me'!H137","v":0},{"$f":"'✏You can copy and rename me'!I137","v":0},{"$f":"'✏You can copy and rename me'!J137","v":0},{"$f":"'✏You can copy and rename me'!K137","v":0},{"$f":"'✏You can copy and rename me'!L137","v":0},{"$f":"'✏You can copy and rename me'!M137","v":0},{"$f":"'✏You can copy and rename me'!N137","v":0},{"$f":"'✏You can copy and rename me'!O137","v":0},{"$f":"'✏You can copy and rename me'!P137","v":0},{"$f":"'✏You can copy and rename me'!Q137","v":0},{"$f":"'✏You can copy and rename me'!R137","v":0},{"$f":"'✏You can copy and rename me'!S137","v":0},{"$f":"'✏You can copy and rename me'!T137","v":0},{"$f":"'✏You can copy and rename me'!U137","v":0},{"$f":"'✏You can copy and rename me'!V137","v":0},{"$f":"'✏You can copy and rename me'!W137","v":0},{"$f":"'✏You can copy and rename me'!X137","v":0},{"$f":"'✏You can copy and rename me'!Y137","v":0},{"$f":"'✏You can copy and rename me'!Z137","v":0},{"$f":"'✏You can copy and rename me'!AA137","v":0},{"$f":"'✏You can copy and rename me'!AB137","v":0},{"$f":"'✏You can copy and rename me'!AC137","v":0},{"$f":"'✏You can copy and rename me'!AD137","v":0},{"$f":"'✏You can copy and rename me'!AE137","v":0},{"$f":"'✏You can copy and rename me'!AF137","v":0},{"$f":"'✏You can copy and rename me'!AG137","v":0},{"$f":"'✏You can copy and rename me'!AH137","v":0},{"$f":"'✏You can copy and rename me'!AI137","v":0},{"$f":"'✏You can copy and rename me'!AJ137","v":0},{"$f":"'✏You can copy and rename me'!AK137","v":0},{"$f":"'✏You can copy and rename me'!AL137","v":0},{"$f":"'✏You can copy and rename me'!AM137","v":0},{"$f":"'✏You can copy and rename me'!AN137","v":0},{"$f":"'✏You can copy and rename me'!AO137","v":0},{"$f":"'✏You can copy and rename me'!AP137","v":0},{"$f":"'✏You can copy and rename me'!AQ137","v":0},{"$f":"'✏You can copy and rename me'!AR137","v":0},{"$f":"'✏You can copy and rename me'!AS137","v":0},{"$f":"'✏You can copy and rename me'!AT137","v":0},{"$f":"'✏You can copy and rename me'!AU137","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B138","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C138","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D138","v":0},{"$f":"'✏You can copy and rename me'!E138","v":0},{"$f":"'✏You can copy and rename me'!F138","v":" - "},{"$f":"'✏You can copy and rename me'!G138","v":0},{"$f":"'✏You can copy and rename me'!H138","v":0},{"$f":"'✏You can copy and rename me'!I138","v":0},{"$f":"'✏You can copy and rename me'!J138","v":0},{"$f":"'✏You can copy and rename me'!K138","v":0},{"$f":"'✏You can copy and rename me'!L138","v":0},{"$f":"'✏You can copy and rename me'!M138","v":0},{"$f":"'✏You can copy and rename me'!N138","v":0},{"$f":"'✏You can copy and rename me'!O138","v":0},{"$f":"'✏You can copy and rename me'!P138","v":0},{"$f":"'✏You can copy and rename me'!Q138","v":0},{"$f":"'✏You can copy and rename me'!R138","v":0},{"$f":"'✏You can copy and rename me'!S138","v":0},{"$f":"'✏You can copy and rename me'!T138","v":0},{"$f":"'✏You can copy and rename me'!U138","v":0},{"$f":"'✏You can copy and rename me'!V138","v":0},{"$f":"'✏You can copy and rename me'!W138","v":0},{"$f":"'✏You can copy and rename me'!X138","v":0},{"$f":"'✏You can copy and rename me'!Y138","v":0},{"$f":"'✏You can copy and rename me'!Z138","v":0},{"$f":"'✏You can copy and rename me'!AA138","v":0},{"$f":"'✏You can copy and rename me'!AB138","v":0},{"$f":"'✏You can copy and rename me'!AC138","v":0},{"$f":"'✏You can copy and rename me'!AD138","v":0},{"$f":"'✏You can copy and rename me'!AE138","v":0},{"$f":"'✏You can copy and rename me'!AF138","v":0},{"$f":"'✏You can copy and rename me'!AG138","v":0},{"$f":"'✏You can copy and rename me'!AH138","v":0},{"$f":"'✏You can copy and rename me'!AI138","v":0},{"$f":"'✏You can copy and rename me'!AJ138","v":0},{"$f":"'✏You can copy and rename me'!AK138","v":0},{"$f":"'✏You can copy and rename me'!AL138","v":0},{"$f":"'✏You can copy and rename me'!AM138","v":0},{"$f":"'✏You can copy and rename me'!AN138","v":0},{"$f":"'✏You can copy and rename me'!AO138","v":0},{"$f":"'✏You can copy and rename me'!AP138","v":0},{"$f":"'✏You can copy and rename me'!AQ138","v":0},{"$f":"'✏You can copy and rename me'!AR138","v":0},{"$f":"'✏You can copy and rename me'!AS138","v":0},{"$f":"'✏You can copy and rename me'!AT138","v":0},{"$f":"'✏You can copy and rename me'!AU138","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B139","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C139","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D139","v":0},{"$f":"'✏You can copy and rename me'!E139","v":0},{"$f":"'✏You can copy and rename me'!F139","v":" - "},{"$f":"'✏You can copy and rename me'!G139","v":0},{"$f":"'✏You can copy and rename me'!H139","v":0},{"$f":"'✏You can copy and rename me'!I139","v":0},{"$f":"'✏You can copy and rename me'!J139","v":0},{"$f":"'✏You can copy and rename me'!K139","v":0},{"$f":"'✏You can copy and rename me'!L139","v":0},{"$f":"'✏You can copy and rename me'!M139","v":0},{"$f":"'✏You can copy and rename me'!N139","v":0},{"$f":"'✏You can copy and rename me'!O139","v":0},{"$f":"'✏You can copy and rename me'!P139","v":0},{"$f":"'✏You can copy and rename me'!Q139","v":0},{"$f":"'✏You can copy and rename me'!R139","v":0},{"$f":"'✏You can copy and rename me'!S139","v":0},{"$f":"'✏You can copy and rename me'!T139","v":0},{"$f":"'✏You can copy and rename me'!U139","v":0},{"$f":"'✏You can copy and rename me'!V139","v":0},{"$f":"'✏You can copy and rename me'!W139","v":0},{"$f":"'✏You can copy and rename me'!X139","v":0},{"$f":"'✏You can copy and rename me'!Y139","v":0},{"$f":"'✏You can copy and rename me'!Z139","v":0},{"$f":"'✏You can copy and rename me'!AA139","v":0},{"$f":"'✏You can copy and rename me'!AB139","v":0},{"$f":"'✏You can copy and rename me'!AC139","v":0},{"$f":"'✏You can copy and rename me'!AD139","v":0},{"$f":"'✏You can copy and rename me'!AE139","v":0},{"$f":"'✏You can copy and rename me'!AF139","v":0},{"$f":"'✏You can copy and rename me'!AG139","v":0},{"$f":"'✏You can copy and rename me'!AH139","v":0},{"$f":"'✏You can copy and rename me'!AI139","v":0},{"$f":"'✏You can copy and rename me'!AJ139","v":0},{"$f":"'✏You can copy and rename me'!AK139","v":0},{"$f":"'✏You can copy and rename me'!AL139","v":0},{"$f":"'✏You can copy and rename me'!AM139","v":0},{"$f":"'✏You can copy and rename me'!AN139","v":0},{"$f":"'✏You can copy and rename me'!AO139","v":0},{"$f":"'✏You can copy and rename me'!AP139","v":0},{"$f":"'✏You can copy and rename me'!AQ139","v":0},{"$f":"'✏You can copy and rename me'!AR139","v":0},{"$f":"'✏You can copy and rename me'!AS139","v":0},{"$f":"'✏You can copy and rename me'!AT139","v":0},{"$f":"'✏You can copy and rename me'!AU139","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B140","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C140","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D140","v":0},{"$f":"'✏You can copy and rename me'!E140","v":0},{"$f":"'✏You can copy and rename me'!F140","v":" - "},{"$f":"'✏You can copy and rename me'!G140","v":0},{"$f":"'✏You can copy and rename me'!H140","v":0},{"$f":"'✏You can copy and rename me'!I140","v":0},{"$f":"'✏You can copy and rename me'!J140","v":0},{"$f":"'✏You can copy and rename me'!K140","v":0},{"$f":"'✏You can copy and rename me'!L140","v":0},{"$f":"'✏You can copy and rename me'!M140","v":0},{"$f":"'✏You can copy and rename me'!N140","v":0},{"$f":"'✏You can copy and rename me'!O140","v":0},{"$f":"'✏You can copy and rename me'!P140","v":0},{"$f":"'✏You can copy and rename me'!Q140","v":0},{"$f":"'✏You can copy and rename me'!R140","v":0},{"$f":"'✏You can copy and rename me'!S140","v":0},{"$f":"'✏You can copy and rename me'!T140","v":0},{"$f":"'✏You can copy and rename me'!U140","v":0},{"$f":"'✏You can copy and rename me'!V140","v":0},{"$f":"'✏You can copy and rename me'!W140","v":0},{"$f":"'✏You can copy and rename me'!X140","v":0},{"$f":"'✏You can copy and rename me'!Y140","v":0},{"$f":"'✏You can copy and rename me'!Z140","v":0},{"$f":"'✏You can copy and rename me'!AA140","v":0},{"$f":"'✏You can copy and rename me'!AB140","v":0},{"$f":"'✏You can copy and rename me'!AC140","v":0},{"$f":"'✏You can copy and rename me'!AD140","v":0},{"$f":"'✏You can copy and rename me'!AE140","v":0},{"$f":"'✏You can copy and rename me'!AF140","v":0},{"$f":"'✏You can copy and rename me'!AG140","v":0},{"$f":"'✏You can copy and rename me'!AH140","v":0},{"$f":"'✏You can copy and rename me'!AI140","v":0},{"$f":"'✏You can copy and rename me'!AJ140","v":0},{"$f":"'✏You can copy and rename me'!AK140","v":0},{"$f":"'✏You can copy and rename me'!AL140","v":0},{"$f":"'✏You can copy and rename me'!AM140","v":0},{"$f":"'✏You can copy and rename me'!AN140","v":0},{"$f":"'✏You can copy and rename me'!AO140","v":0},{"$f":"'✏You can copy and rename me'!AP140","v":0},{"$f":"'✏You can copy and rename me'!AQ140","v":0},{"$f":"'✏You can copy and rename me'!AR140","v":0},{"$f":"'✏You can copy and rename me'!AS140","v":0},{"$f":"'✏You can copy and rename me'!AT140","v":0},{"$f":"'✏You can copy and rename me'!AU140","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B141","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C141","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D141","v":0},{"$f":"'✏You can copy and rename me'!E141","v":0},{"$f":"'✏You can copy and rename me'!F141","v":" - "},{"$f":"'✏You can copy and rename me'!G141","v":0},{"$f":"'✏You can copy and rename me'!H141","v":0},{"$f":"'✏You can copy and rename me'!I141","v":0},{"$f":"'✏You can copy and rename me'!J141","v":0},{"$f":"'✏You can copy and rename me'!K141","v":0},{"$f":"'✏You can copy and rename me'!L141","v":0},{"$f":"'✏You can copy and rename me'!M141","v":0},{"$f":"'✏You can copy and rename me'!N141","v":0},{"$f":"'✏You can copy and rename me'!O141","v":0},{"$f":"'✏You can copy and rename me'!P141","v":0},{"$f":"'✏You can copy and rename me'!Q141","v":0},{"$f":"'✏You can copy and rename me'!R141","v":0},{"$f":"'✏You can copy and rename me'!S141","v":0},{"$f":"'✏You can copy and rename me'!T141","v":0},{"$f":"'✏You can copy and rename me'!U141","v":0},{"$f":"'✏You can copy and rename me'!V141","v":0},{"$f":"'✏You can copy and rename me'!W141","v":0},{"$f":"'✏You can copy and rename me'!X141","v":0},{"$f":"'✏You can copy and rename me'!Y141","v":0},{"$f":"'✏You can copy and rename me'!Z141","v":0},{"$f":"'✏You can copy and rename me'!AA141","v":0},{"$f":"'✏You can copy and rename me'!AB141","v":0},{"$f":"'✏You can copy and rename me'!AC141","v":0},{"$f":"'✏You can copy and rename me'!AD141","v":0},{"$f":"'✏You can copy and rename me'!AE141","v":0},{"$f":"'✏You can copy and rename me'!AF141","v":0},{"$f":"'✏You can copy and rename me'!AG141","v":0},{"$f":"'✏You can copy and rename me'!AH141","v":0},{"$f":"'✏You can copy and rename me'!AI141","v":0},{"$f":"'✏You can copy and rename me'!AJ141","v":0},{"$f":"'✏You can copy and rename me'!AK141","v":0},{"$f":"'✏You can copy and rename me'!AL141","v":0},{"$f":"'✏You can copy and rename me'!AM141","v":0},{"$f":"'✏You can copy and rename me'!AN141","v":0},{"$f":"'✏You can copy and rename me'!AO141","v":0},{"$f":"'✏You can copy and rename me'!AP141","v":0},{"$f":"'✏You can copy and rename me'!AQ141","v":0},{"$f":"'✏You can copy and rename me'!AR141","v":0},{"$f":"'✏You can copy and rename me'!AS141","v":0},{"$f":"'✏You can copy and rename me'!AT141","v":0},{"$f":"'✏You can copy and rename me'!AU141","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B142","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C142","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D142","v":0},{"$f":"'✏You can copy and rename me'!E142","v":0},{"$f":"'✏You can copy and rename me'!F142","v":" - "},{"$f":"'✏You can copy and rename me'!G142","v":0},{"$f":"'✏You can copy and rename me'!H142","v":0},{"$f":"'✏You can copy and rename me'!I142","v":0},{"$f":"'✏You can copy and rename me'!J142","v":0},{"$f":"'✏You can copy and rename me'!K142","v":0},{"$f":"'✏You can copy and rename me'!L142","v":0},{"$f":"'✏You can copy and rename me'!M142","v":0},{"$f":"'✏You can copy and rename me'!N142","v":0},{"$f":"'✏You can copy and rename me'!O142","v":0},{"$f":"'✏You can copy and rename me'!P142","v":0},{"$f":"'✏You can copy and rename me'!Q142","v":0},{"$f":"'✏You can copy and rename me'!R142","v":0},{"$f":"'✏You can copy and rename me'!S142","v":0},{"$f":"'✏You can copy and rename me'!T142","v":0},{"$f":"'✏You can copy and rename me'!U142","v":0},{"$f":"'✏You can copy and rename me'!V142","v":0},{"$f":"'✏You can copy and rename me'!W142","v":0},{"$f":"'✏You can copy and rename me'!X142","v":0},{"$f":"'✏You can copy and rename me'!Y142","v":0},{"$f":"'✏You can copy and rename me'!Z142","v":0},{"$f":"'✏You can copy and rename me'!AA142","v":0},{"$f":"'✏You can copy and rename me'!AB142","v":0},{"$f":"'✏You can copy and rename me'!AC142","v":0},{"$f":"'✏You can copy and rename me'!AD142","v":0},{"$f":"'✏You can copy and rename me'!AE142","v":0},{"$f":"'✏You can copy and rename me'!AF142","v":0},{"$f":"'✏You can copy and rename me'!AG142","v":0},{"$f":"'✏You can copy and rename me'!AH142","v":0},{"$f":"'✏You can copy and rename me'!AI142","v":0},{"$f":"'✏You can copy and rename me'!AJ142","v":0},{"$f":"'✏You can copy and rename me'!AK142","v":0},{"$f":"'✏You can copy and rename me'!AL142","v":0},{"$f":"'✏You can copy and rename me'!AM142","v":0},{"$f":"'✏You can copy and rename me'!AN142","v":0},{"$f":"'✏You can copy and rename me'!AO142","v":0},{"$f":"'✏You can copy and rename me'!AP142","v":0},{"$f":"'✏You can copy and rename me'!AQ142","v":0},{"$f":"'✏You can copy and rename me'!AR142","v":0},{"$f":"'✏You can copy and rename me'!AS142","v":0},{"$f":"'✏You can copy and rename me'!AT142","v":0},{"$f":"'✏You can copy and rename me'!AU142","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B143","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C143","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D143","v":0},{"$f":"'✏You can copy and rename me'!E143","v":0},{"$f":"'✏You can copy and rename me'!F143","v":" - "},{"$f":"'✏You can copy and rename me'!G143","v":0},{"$f":"'✏You can copy and rename me'!H143","v":0},{"$f":"'✏You can copy and rename me'!I143","v":0},{"$f":"'✏You can copy and rename me'!J143","v":0},{"$f":"'✏You can copy and rename me'!K143","v":0},{"$f":"'✏You can copy and rename me'!L143","v":0},{"$f":"'✏You can copy and rename me'!M143","v":0},{"$f":"'✏You can copy and rename me'!N143","v":0},{"$f":"'✏You can copy and rename me'!O143","v":0},{"$f":"'✏You can copy and rename me'!P143","v":0},{"$f":"'✏You can copy and rename me'!Q143","v":0},{"$f":"'✏You can copy and rename me'!R143","v":0},{"$f":"'✏You can copy and rename me'!S143","v":0},{"$f":"'✏You can copy and rename me'!T143","v":0},{"$f":"'✏You can copy and rename me'!U143","v":0},{"$f":"'✏You can copy and rename me'!V143","v":0},{"$f":"'✏You can copy and rename me'!W143","v":0},{"$f":"'✏You can copy and rename me'!X143","v":0},{"$f":"'✏You can copy and rename me'!Y143","v":0},{"$f":"'✏You can copy and rename me'!Z143","v":0},{"$f":"'✏You can copy and rename me'!AA143","v":0},{"$f":"'✏You can copy and rename me'!AB143","v":0},{"$f":"'✏You can copy and rename me'!AC143","v":0},{"$f":"'✏You can copy and rename me'!AD143","v":0},{"$f":"'✏You can copy and rename me'!AE143","v":0},{"$f":"'✏You can copy and rename me'!AF143","v":0},{"$f":"'✏You can copy and rename me'!AG143","v":0},{"$f":"'✏You can copy and rename me'!AH143","v":0},{"$f":"'✏You can copy and rename me'!AI143","v":0},{"$f":"'✏You can copy and rename me'!AJ143","v":0},{"$f":"'✏You can copy and rename me'!AK143","v":0},{"$f":"'✏You can copy and rename me'!AL143","v":0},{"$f":"'✏You can copy and rename me'!AM143","v":0},{"$f":"'✏You can copy and rename me'!AN143","v":0},{"$f":"'✏You can copy and rename me'!AO143","v":0},{"$f":"'✏You can copy and rename me'!AP143","v":0},{"$f":"'✏You can copy and rename me'!AQ143","v":0},{"$f":"'✏You can copy and rename me'!AR143","v":0},{"$f":"'✏You can copy and rename me'!AS143","v":0},{"$f":"'✏You can copy and rename me'!AT143","v":0},{"$f":"'✏You can copy and rename me'!AU143","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B144","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C144","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D144","v":0},{"$f":"'✏You can copy and rename me'!E144","v":0},{"$f":"'✏You can copy and rename me'!F144","v":" - "},{"$f":"'✏You can copy and rename me'!G144","v":0},{"$f":"'✏You can copy and rename me'!H144","v":0},{"$f":"'✏You can copy and rename me'!I144","v":0},{"$f":"'✏You can copy and rename me'!J144","v":0},{"$f":"'✏You can copy and rename me'!K144","v":0},{"$f":"'✏You can copy and rename me'!L144","v":0},{"$f":"'✏You can copy and rename me'!M144","v":0},{"$f":"'✏You can copy and rename me'!N144","v":0},{"$f":"'✏You can copy and rename me'!O144","v":0},{"$f":"'✏You can copy and rename me'!P144","v":0},{"$f":"'✏You can copy and rename me'!Q144","v":0},{"$f":"'✏You can copy and rename me'!R144","v":0},{"$f":"'✏You can copy and rename me'!S144","v":0},{"$f":"'✏You can copy and rename me'!T144","v":0},{"$f":"'✏You can copy and rename me'!U144","v":0},{"$f":"'✏You can copy and rename me'!V144","v":0},{"$f":"'✏You can copy and rename me'!W144","v":0},{"$f":"'✏You can copy and rename me'!X144","v":0},{"$f":"'✏You can copy and rename me'!Y144","v":0},{"$f":"'✏You can copy and rename me'!Z144","v":0},{"$f":"'✏You can copy and rename me'!AA144","v":0},{"$f":"'✏You can copy and rename me'!AB144","v":0},{"$f":"'✏You can copy and rename me'!AC144","v":0},{"$f":"'✏You can copy and rename me'!AD144","v":0},{"$f":"'✏You can copy and rename me'!AE144","v":0},{"$f":"'✏You can copy and rename me'!AF144","v":0},{"$f":"'✏You can copy and rename me'!AG144","v":0},{"$f":"'✏You can copy and rename me'!AH144","v":0},{"$f":"'✏You can copy and rename me'!AI144","v":0},{"$f":"'✏You can copy and rename me'!AJ144","v":0},{"$f":"'✏You can copy and rename me'!AK144","v":0},{"$f":"'✏You can copy and rename me'!AL144","v":0},{"$f":"'✏You can copy and rename me'!AM144","v":0},{"$f":"'✏You can copy and rename me'!AN144","v":0},{"$f":"'✏You can copy and rename me'!AO144","v":0},{"$f":"'✏You can copy and rename me'!AP144","v":0},{"$f":"'✏You can copy and rename me'!AQ144","v":0},{"$f":"'✏You can copy and rename me'!AR144","v":0},{"$f":"'✏You can copy and rename me'!AS144","v":0},{"$f":"'✏You can copy and rename me'!AT144","v":0},{"$f":"'✏You can copy and rename me'!AU144","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B145","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C145","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D145","v":0},{"$f":"'✏You can copy and rename me'!E145","v":0},{"$f":"'✏You can copy and rename me'!F145","v":" - "},{"$f":"'✏You can copy and rename me'!G145","v":0},{"$f":"'✏You can copy and rename me'!H145","v":0},{"$f":"'✏You can copy and rename me'!I145","v":0},{"$f":"'✏You can copy and rename me'!J145","v":0},{"$f":"'✏You can copy and rename me'!K145","v":0},{"$f":"'✏You can copy and rename me'!L145","v":0},{"$f":"'✏You can copy and rename me'!M145","v":0},{"$f":"'✏You can copy and rename me'!N145","v":0},{"$f":"'✏You can copy and rename me'!O145","v":0},{"$f":"'✏You can copy and rename me'!P145","v":0},{"$f":"'✏You can copy and rename me'!Q145","v":0},{"$f":"'✏You can copy and rename me'!R145","v":0},{"$f":"'✏You can copy and rename me'!S145","v":0},{"$f":"'✏You can copy and rename me'!T145","v":0},{"$f":"'✏You can copy and rename me'!U145","v":0},{"$f":"'✏You can copy and rename me'!V145","v":0},{"$f":"'✏You can copy and rename me'!W145","v":0},{"$f":"'✏You can copy and rename me'!X145","v":0},{"$f":"'✏You can copy and rename me'!Y145","v":0},{"$f":"'✏You can copy and rename me'!Z145","v":0},{"$f":"'✏You can copy and rename me'!AA145","v":0},{"$f":"'✏You can copy and rename me'!AB145","v":0},{"$f":"'✏You can copy and rename me'!AC145","v":0},{"$f":"'✏You can copy and rename me'!AD145","v":0},{"$f":"'✏You can copy and rename me'!AE145","v":0},{"$f":"'✏You can copy and rename me'!AF145","v":0},{"$f":"'✏You can copy and rename me'!AG145","v":0},{"$f":"'✏You can copy and rename me'!AH145","v":0},{"$f":"'✏You can copy and rename me'!AI145","v":0},{"$f":"'✏You can copy and rename me'!AJ145","v":0},{"$f":"'✏You can copy and rename me'!AK145","v":0},{"$f":"'✏You can copy and rename me'!AL145","v":0},{"$f":"'✏You can copy and rename me'!AM145","v":0},{"$f":"'✏You can copy and rename me'!AN145","v":0},{"$f":"'✏You can copy and rename me'!AO145","v":0},{"$f":"'✏You can copy and rename me'!AP145","v":0},{"$f":"'✏You can copy and rename me'!AQ145","v":0},{"$f":"'✏You can copy and rename me'!AR145","v":0},{"$f":"'✏You can copy and rename me'!AS145","v":0},{"$f":"'✏You can copy and rename me'!AT145","v":0},{"$f":"'✏You can copy and rename me'!AU145","v":0},{"$f":"$G$5","v":"Partner organisation 1"},0]
[null,"Project costs","Project costs",null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B146","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C146","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D146","v":0},{"$f":"'✏You can copy and rename me'!E146","v":0},{"$f":"'✏You can copy and rename me'!F146","v":" - "},{"$f":"'✏You can copy and rename me'!G146","v":0},{"$f":"'✏You can copy and rename me'!H146","v":0},{"$f":"'✏You can copy and rename me'!I146","v":0},{"$f":"'✏You can copy and rename me'!J146","v":0},{"$f":"'✏You can copy and rename me'!K146","v":0},{"$f":"'✏You can copy and rename me'!L146","v":0},{"$f":"'✏You can copy and rename me'!M146","v":0},{"$f":"'✏You can copy and rename me'!N146","v":0},{"$f":"'✏You can copy and rename me'!O146","v":0},{"$f":"'✏You can copy and rename me'!P146","v":0},{"$f":"'✏You can copy and rename me'!Q146","v":0},{"$f":"'✏You can copy and rename me'!R146","v":0},{"$f":"'✏You can copy and rename me'!S146","v":0},{"$f":"'✏You can copy and rename me'!T146","v":0},{"$f":"'✏You can copy and rename me'!U146","v":0},{"$f":"'✏You can copy and rename me'!V146","v":0},{"$f":"'✏You can copy and rename me'!W146","v":0},{"$f":"'✏You can copy and rename me'!X146","v":0},{"$f":"'✏You can copy and rename me'!Y146","v":0},{"$f":"'✏You can copy and rename me'!Z146","v":0},{"$f":"'✏You can copy and rename me'!AA146","v":0},{"$f":"'✏You can copy and rename me'!AB146","v":0},{"$f":"'✏You can copy and rename me'!AC146","v":0},{"$f":"'✏You can copy and rename me'!AD146","v":0},{"$f":"'✏You can copy and rename me'!AE146","v":0},{"$f":"'✏You can copy and rename me'!AF146","v":0},{"$f":"'✏You can copy and rename me'!AG146","v":0},{"$f":"'✏You can copy and rename me'!AH146","v":0},{"$f":"'✏You can copy and rename me'!AI146","v":0},{"$f":"'✏You can copy and rename me'!AJ146","v":0},{"$f":"'✏You can copy and rename me'!AK146","v":0},{"$f":"'✏You can copy and rename me'!AL146","v":0},{"$f":"'✏You can copy and rename me'!AM146","v":0},{"$f":"'✏You can copy and rename me'!AN146","v":0},{"$f":"'✏You can copy and rename me'!AO146","v":0},{"$f":"'✏You can copy and rename me'!AP146","v":0},{"$f":"'✏You can copy and rename me'!AQ146","v":0},{"$f":"'✏You can copy and rename me'!AR146","v":0},{"$f":"'✏You can copy and rename me'!AS146","v":0},{"$f":"'✏You can copy and rename me'!AT146","v":0},{"$f":"'✏You can copy and rename me'!AU146","v":0},"Partner organisation 1",0]
[null,"Project costs","Project costs",null,null,"Tuition fee",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($F$21:$F$53,PhD_navn,O$21:O$53)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,R$21:R$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,U$21:U$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,X$21:X$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,AA$21:AA$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,AD$21:AD$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,AG$21:AG$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,AJ$21:AJ$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,AM$21:AM$46)/12*TuitionFee","v":0},null,null,{"$f":"SUMIF($F$21:$F$46,PhD_navn,AP$21:AP$46)/12*TuitionFee","v":0},null,null,0,null,{"$f":"'✏You can copy and rename me'!B147","v":"Project costs"},{"$f":"'✏You can copy and rename me'!C147","v":"Project costs"},{"$f":"'✏You can copy and rename me'!D147","v":0},{"$f":"'✏You can copy and rename me'!E147","v":0},{"$f":"'✏You can copy and rename me'!F147","v":"Tuition fee"},{"$f":"'✏You can copy and rename me'!G147","v":0},{"$f":"'✏You can copy and rename me'!H147","v":0},{"$f":"'✏You can copy and rename me'!I147","v":0},{"$f":"'✏You can copy and rename me'!J147","v":0},{"$f":"'✏You can copy and rename me'!K147","v":0},{"$f":"'✏You can copy and rename me'!L147","v":0},{"$f":"'✏You can copy and rename me'!M147","v":0},{"$f":"'✏You can copy and rename me'!N147","v":0},{"$f":"'✏You can copy and rename me'!O147","v":0},{"$f":"'✏You can copy and rename me'!P147","v":0},{"$f":"'✏You can copy and rename me'!Q147","v":0},{"$f":"'✏You can copy and rename me'!R147","v":0},{"$f":"'✏You can copy and rename me'!S147","v":0},{"$f":"'✏You can copy and rename me'!T147","v":0},{"$f":"'✏You can copy and rename me'!U147","v":0},{"$f":"'✏You can copy and rename me'!V147","v":0},{"$f":"'✏You can copy and rename me'!W147","v":0},{"$f":"'✏You can copy and rename me'!X147","v":0},{"$f":"'✏You can copy and rename me'!Y147","v":0},{"$f":"'✏You can copy and rename me'!Z147","v":0},{"$f":"'✏You can copy and rename me'!AA147","v":0},{"$f":"'✏You can copy and rename me'!AB147","v":0},{"$f":"'✏You can copy and rename me'!AC147","v":0},{"$f":"'✏You can copy and rename me'!AD147","v":0},{"$f":"'✏You can copy and rename me'!AE147","v":0},{"$f":"'✏You can copy and rename me'!AF147","v":0},{"$f":"'✏You can copy and rename me'!AG147","v":0},{"$f":"'✏You can copy and rename me'!AH147","v":0},{"$f":"'✏You can copy and rename me'!AI147","v":0},{"$f":"'✏You can copy and rename me'!AJ147","v":0},{"$f":"'✏You can copy and rename me'!AK147","v":0},{"$f":"'✏You can copy and rename me'!AL147","v":0},{"$f":"'✏You can copy and rename me'!AM147","v":0},{"$f":"'✏You can copy and rename me'!AN147","v":0},{"$f":"'✏You can copy and rename me'!AO147","v":0},{"$f":"'✏You can copy and rename me'!AP147","v":0},{"$f":"'✏You can copy and rename me'!AQ147","v":0},{"$f":"'✏You can copy and rename me'!AR147","v":0},{"$f":"'✏You can copy and rename me'!AS147","v":0},{"$f":"'✏You can copy and rename me'!AT147","v":0},{"$f":"'✏You can copy and rename me'!AU147","v":0},"Partner organisation 1",0]
[null,null,null,null,"C",null,null,null,null,null,null,null,"Sum of project expenses",null,null,null,{"$f":"SUM(Q127:Q147)","v":0},null,null,{"$f":"SUM(T127:T147)","v":0},null,null,{"$f":"SUM(W127:W147)","v":0},null,null,{"$f":"SUM(Z127:Z147)","v":0},null,null,{"$f":"SUM(AC127:AC147)","v":0},null,null,{"$f":"SUM(AF127:AF147)","v":0},null,null,{"$f":"SUM(AI127:AI147)","v":0},null,null,{"$f":"SUM(AL127:AL147)","v":0},null,null,{"$f":"SUM(AO127:AO147)","v":0},null,null,{"$f":"SUM(AR127:AR147)","v":0},null,null,{"$f":"SUM(AU127:AU147)","v":0},null,{"$f":"'✏You can copy and rename me'!B148","v":0},{"$f":"'✏You can copy and rename me'!C148","v":0},{"$f":"'✏You can copy and rename me'!D148","v":0},{"$f":"'✏You can copy and rename me'!E148","v":"C"},{"$f":"'✏You can copy and rename me'!F148","v":0},{"$f":"'✏You can copy and rename me'!G148","v":0},{"$f":"'✏You can copy and rename me'!H148","v":0},{"$f":"'✏You can copy and rename me'!I148","v":0},{"$f":"'✏You can copy and rename me'!J148","v":0},{"$f":"'✏You can copy and rename me'!K148","v":0},{"$f":"'✏You can copy and rename me'!L148","v":0},{"$f":"'✏You can copy and rename me'!M148","v":"Sum of project expenses"},{"$f":"'✏You can copy and rename me'!N148","v":0},{"$f":"'✏You can copy and rename me'!O148","v":0},{"$f":"'✏You can copy and rename me'!P148","v":0},{"$f":"'✏You can copy and rename me'!Q148","v":0},{"$f":"'✏You can copy and rename me'!R148","v":0},{"$f":"'✏You can copy and rename me'!S148","v":0},{"$f":"'✏You can copy and rename me'!T148","v":0},{"$f":"'✏You can copy and rename me'!U148","v":0},{"$f":"'✏You can copy and rename me'!V148","v":0},{"$f":"'✏You can copy and rename me'!W148","v":0},{"$f":"'✏You can copy and rename me'!X148","v":0},{"$f":"'✏You can copy and rename me'!Y148","v":0},{"$f":"'✏You can copy and rename me'!Z148","v":0},{"$f":"'✏You can copy and rename me'!AA148","v":0},{"$f":"'✏You can copy and rename me'!AB148","v":0},{"$f":"'✏You can copy and rename me'!AC148","v":0},{"$f":"'✏You can copy and rename me'!AD148","v":0},{"$f":"'✏You can copy and rename me'!AE148","v":0},{"$f":"'✏You can copy and rename me'!AF148","v":0},{"$f":"'✏You can copy and rename me'!AG148","v":0},{"$f":"'✏You can copy and rename me'!AH148","v":0},{"$f":"'✏You can copy and rename me'!AI148","v":0},{"$f":"'✏You can copy and rename me'!AJ148","v":0},{"$f":"'✏You can copy and rename me'!AK148","v":0},{"$f":"'✏You can copy and rename me'!AL148","v":0},{"$f":"'✏You can copy and rename me'!AM148","v":0},{"$f":"'✏You can copy and rename me'!AN148","v":0},{"$f":"'✏You can copy and rename me'!AO148","v":0},{"$f":"'✏You can copy and rename me'!AP148","v":0},{"$f":"'✏You can copy and rename me'!AQ148","v":0},{"$f":"'✏You can copy and rename me'!AR148","v":0},{"$f":"'✏You can copy and rename me'!AS148","v":0},{"$f":"'✏You can copy and rename me'!AT148","v":0},{"$f":"'✏You can copy and rename me'!AU148","v":0},"Partner organisation 1",0]
[null,null,null,null,null,"  Co-financing",null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B149","v":0},{"$f":"'✏You can copy and rename me'!C149","v":0},{"$f":"'✏You can copy and rename me'!D149","v":0},{"$f":"'✏You can copy and rename me'!E149","v":0},{"$f":"'✏You can copy and rename me'!F149","v":"  Co-financing"},{"$f":"'✏You can copy and rename me'!G149","v":0},{"$f":"'✏You can copy and rename me'!H149","v":0},{"$f":"'✏You can copy and rename me'!I149","v":"Notes"},{"$f":"'✏You can copy and rename me'!J149","v":0},{"$f":"'✏You can copy and rename me'!K149","v":0},{"$f":"'✏You can copy and rename me'!L149","v":0},{"$f":"'✏You can copy and rename me'!M149","v":0},{"$f":"'✏You can copy and rename me'!N149","v":0},{"$f":"'✏You can copy and rename me'!O149","v":0},{"$f":"'✏You can copy and rename me'!P149","v":0},{"$f":"'✏You can copy and rename me'!Q149","v":0},{"$f":"'✏You can copy and rename me'!R149","v":0},{"$f":"'✏You can copy and rename me'!S149","v":0},{"$f":"'✏You can copy and rename me'!T149","v":0},{"$f":"'✏You can copy and rename me'!U149","v":0},{"$f":"'✏You can copy and rename me'!V149","v":0},{"$f":"'✏You can copy and rename me'!W149","v":0},{"$f":"'✏You can copy and rename me'!X149","v":0},{"$f":"'✏You can copy and rename me'!Y149","v":0},{"$f":"'✏You can copy and rename me'!Z149","v":0},{"$f":"'✏You can copy and rename me'!AA149","v":0},{"$f":"'✏You can copy and rename me'!AB149","v":0},{"$f":"'✏You can copy and rename me'!AC149","v":0},{"$f":"'✏You can copy and rename me'!AD149","v":0},{"$f":"'✏You can copy and rename me'!AE149","v":0},{"$f":"'✏You can copy and rename me'!AF149","v":0},{"$f":"'✏You can copy and rename me'!AG149","v":0},{"$f":"'✏You can copy and rename me'!AH149","v":0},{"$f":"'✏You can copy and rename me'!AI149","v":0},{"$f":"'✏You can copy and rename me'!AJ149","v":0},{"$f":"'✏You can copy and rename me'!AK149","v":0},{"$f":"'✏You can copy and rename me'!AL149","v":0},{"$f":"'✏You can copy and rename me'!AM149","v":0},{"$f":"'✏You can copy and rename me'!AN149","v":0},{"$f":"'✏You can copy and rename me'!AO149","v":0},{"$f":"'✏You can copy and rename me'!AP149","v":0},{"$f":"'✏You can copy and rename me'!AQ149","v":0},{"$f":"'✏You can copy and rename me'!AR149","v":0},{"$f":"'✏You can copy and rename me'!AS149","v":0},{"$f":"'✏You can copy and rename me'!AT149","v":0},{"$f":"'✏You can copy and rename me'!AU149","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q150:AR150)","v":0},null,{"$f":"'✏You can copy and rename me'!B150","v":0},{"$f":"'✏You can copy and rename me'!C150","v":0},{"$f":"'✏You can copy and rename me'!D150","v":0},{"$f":"'✏You can copy and rename me'!E150","v":0},{"$f":"'✏You can copy and rename me'!F150","v":" - "},{"$f":"'✏You can copy and rename me'!G150","v":0},{"$f":"'✏You can copy and rename me'!H150","v":0},{"$f":"'✏You can copy and rename me'!I150","v":0},{"$f":"'✏You can copy and rename me'!J150","v":0},{"$f":"'✏You can copy and rename me'!K150","v":0},{"$f":"'✏You can copy and rename me'!L150","v":0},{"$f":"'✏You can copy and rename me'!M150","v":0},{"$f":"'✏You can copy and rename me'!N150","v":0},{"$f":"'✏You can copy and rename me'!O150","v":0},{"$f":"'✏You can copy and rename me'!P150","v":0},{"$f":"'✏You can copy and rename me'!Q150","v":0},{"$f":"'✏You can copy and rename me'!R150","v":0},{"$f":"'✏You can copy and rename me'!S150","v":0},{"$f":"'✏You can copy and rename me'!T150","v":0},{"$f":"'✏You can copy and rename me'!U150","v":0},{"$f":"'✏You can copy and rename me'!V150","v":0},{"$f":"'✏You can copy and rename me'!W150","v":0},{"$f":"'✏You can copy and rename me'!X150","v":0},{"$f":"'✏You can copy and rename me'!Y150","v":0},{"$f":"'✏You can copy and rename me'!Z150","v":0},{"$f":"'✏You can copy and rename me'!AA150","v":0},{"$f":"'✏You can copy and rename me'!AB150","v":0},{"$f":"'✏You can copy and rename me'!AC150","v":0},{"$f":"'✏You can copy and rename me'!AD150","v":0},{"$f":"'✏You can copy and rename me'!AE150","v":0},{"$f":"'✏You can copy and rename me'!AF150","v":0},{"$f":"'✏You can copy and rename me'!AG150","v":0},{"$f":"'✏You can copy and rename me'!AH150","v":0},{"$f":"'✏You can copy and rename me'!AI150","v":0},{"$f":"'✏You can copy and rename me'!AJ150","v":0},{"$f":"'✏You can copy and rename me'!AK150","v":0},{"$f":"'✏You can copy and rename me'!AL150","v":0},{"$f":"'✏You can copy and rename me'!AM150","v":0},{"$f":"'✏You can copy and rename me'!AN150","v":0},{"$f":"'✏You can copy and rename me'!AO150","v":0},{"$f":"'✏You can copy and rename me'!AP150","v":0},{"$f":"'✏You can copy and rename me'!AQ150","v":0},{"$f":"'✏You can copy and rename me'!AR150","v":0},{"$f":"'✏You can copy and rename me'!AS150","v":0},{"$f":"'✏You can copy and rename me'!AT150","v":0},{"$f":"'✏You can copy and rename me'!AU150","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q151:AR151)","v":0},null,{"$f":"'✏You can copy and rename me'!B151","v":0},{"$f":"'✏You can copy and rename me'!C151","v":0},{"$f":"'✏You can copy and rename me'!D151","v":0},{"$f":"'✏You can copy and rename me'!E151","v":0},{"$f":"'✏You can copy and rename me'!F151","v":" - "},{"$f":"'✏You can copy and rename me'!G151","v":0},{"$f":"'✏You can copy and rename me'!H151","v":0},{"$f":"'✏You can copy and rename me'!I151","v":0},{"$f":"'✏You can copy and rename me'!J151","v":0},{"$f":"'✏You can copy and rename me'!K151","v":0},{"$f":"'✏You can copy and rename me'!L151","v":0},{"$f":"'✏You can copy and rename me'!M151","v":0},{"$f":"'✏You can copy and rename me'!N151","v":0},{"$f":"'✏You can copy and rename me'!O151","v":0},{"$f":"'✏You can copy and rename me'!P151","v":0},{"$f":"'✏You can copy and rename me'!Q151","v":0},{"$f":"'✏You can copy and rename me'!R151","v":0},{"$f":"'✏You can copy and rename me'!S151","v":0},null,{"$f":"'✏You can copy and rename me'!U151","v":0},{"$f":"'✏You can copy and rename me'!V151","v":0},null,{"$f":"'✏You can copy and rename me'!X151","v":0},{"$f":"'✏You can copy and rename me'!Y151","v":0},null,{"$f":"'✏You can copy and rename me'!AA151","v":0},{"$f":"'✏You can copy and rename me'!AB151","v":0},null,{"$f":"'✏You can copy and rename me'!AD151","v":0},{"$f":"'✏You can copy and rename me'!AE151","v":0},null,{"$f":"'✏You can copy and rename me'!AG151","v":0},{"$f":"'✏You can copy and rename me'!AH151","v":0},null,{"$f":"'✏You can copy and rename me'!AJ151","v":0},{"$f":"'✏You can copy and rename me'!AK151","v":0},null,{"$f":"'✏You can copy and rename me'!AM151","v":0},{"$f":"'✏You can copy and rename me'!AN151","v":0},null,{"$f":"'✏You can copy and rename me'!AP151","v":0},{"$f":"'✏You can copy and rename me'!AQ151","v":0},null,{"$f":"'✏You can copy and rename me'!AS151","v":0},{"$f":"'✏You can copy and rename me'!AT151","v":0},{"$f":"'✏You can copy and rename me'!AU151","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B152","v":0},{"$f":"'✏You can copy and rename me'!C152","v":0},{"$f":"'✏You can copy and rename me'!D152","v":0},{"$f":"'✏You can copy and rename me'!E152","v":0},{"$f":"'✏You can copy and rename me'!F152","v":" - "},{"$f":"'✏You can copy and rename me'!G152","v":0},{"$f":"'✏You can copy and rename me'!H152","v":0},{"$f":"'✏You can copy and rename me'!I152","v":0},{"$f":"'✏You can copy and rename me'!J152","v":0},{"$f":"'✏You can copy and rename me'!K152","v":0},{"$f":"'✏You can copy and rename me'!L152","v":0},{"$f":"'✏You can copy and rename me'!M152","v":0},{"$f":"'✏You can copy and rename me'!N152","v":0},{"$f":"'✏You can copy and rename me'!O152","v":0},{"$f":"'✏You can copy and rename me'!P152","v":0},{"$f":"'✏You can copy and rename me'!Q152","v":0},{"$f":"'✏You can copy and rename me'!R152","v":0},{"$f":"'✏You can copy and rename me'!S152","v":0},null,{"$f":"'✏You can copy and rename me'!U152","v":0},{"$f":"'✏You can copy and rename me'!V152","v":0},null,{"$f":"'✏You can copy and rename me'!X152","v":0},{"$f":"'✏You can copy and rename me'!Y152","v":0},null,{"$f":"'✏You can copy and rename me'!AA152","v":0},{"$f":"'✏You can copy and rename me'!AB152","v":0},null,{"$f":"'✏You can copy and rename me'!AD152","v":0},{"$f":"'✏You can copy and rename me'!AE152","v":0},null,{"$f":"'✏You can copy and rename me'!AG152","v":0},{"$f":"'✏You can copy and rename me'!AH152","v":0},null,{"$f":"'✏You can copy and rename me'!AJ152","v":0},{"$f":"'✏You can copy and rename me'!AK152","v":0},null,{"$f":"'✏You can copy and rename me'!AM152","v":0},{"$f":"'✏You can copy and rename me'!AN152","v":0},null,{"$f":"'✏You can copy and rename me'!AP152","v":0},{"$f":"'✏You can copy and rename me'!AQ152","v":0},null,{"$f":"'✏You can copy and rename me'!AS152","v":0},{"$f":"'✏You can copy and rename me'!AT152","v":0},{"$f":"'✏You can copy and rename me'!AU152","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B153","v":0},{"$f":"'✏You can copy and rename me'!C153","v":0},{"$f":"'✏You can copy and rename me'!D153","v":0},{"$f":"'✏You can copy and rename me'!E153","v":0},{"$f":"'✏You can copy and rename me'!F153","v":" - "},{"$f":"'✏You can copy and rename me'!G153","v":0},{"$f":"'✏You can copy and rename me'!H153","v":0},{"$f":"'✏You can copy and rename me'!I153","v":0},{"$f":"'✏You can copy and rename me'!J153","v":0},{"$f":"'✏You can copy and rename me'!K153","v":0},{"$f":"'✏You can copy and rename me'!L153","v":0},{"$f":"'✏You can copy and rename me'!M153","v":0},{"$f":"'✏You can copy and rename me'!N153","v":0},{"$f":"'✏You can copy and rename me'!O153","v":0},{"$f":"'✏You can copy and rename me'!P153","v":0},{"$f":"'✏You can copy and rename me'!Q153","v":0},{"$f":"'✏You can copy and rename me'!R153","v":0},{"$f":"'✏You can copy and rename me'!S153","v":0},null,{"$f":"'✏You can copy and rename me'!U153","v":0},{"$f":"'✏You can copy and rename me'!V153","v":0},null,{"$f":"'✏You can copy and rename me'!X153","v":0},{"$f":"'✏You can copy and rename me'!Y153","v":0},null,{"$f":"'✏You can copy and rename me'!AA153","v":0},{"$f":"'✏You can copy and rename me'!AB153","v":0},null,{"$f":"'✏You can copy and rename me'!AD153","v":0},{"$f":"'✏You can copy and rename me'!AE153","v":0},null,{"$f":"'✏You can copy and rename me'!AG153","v":0},{"$f":"'✏You can copy and rename me'!AH153","v":0},null,{"$f":"'✏You can copy and rename me'!AJ153","v":0},{"$f":"'✏You can copy and rename me'!AK153","v":0},null,{"$f":"'✏You can copy and rename me'!AM153","v":0},{"$f":"'✏You can copy and rename me'!AN153","v":0},null,{"$f":"'✏You can copy and rename me'!AP153","v":0},{"$f":"'✏You can copy and rename me'!AQ153","v":0},null,{"$f":"'✏You can copy and rename me'!AS153","v":0},{"$f":"'✏You can copy and rename me'!AT153","v":0},{"$f":"'✏You can copy and rename me'!AU153","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B154","v":0},{"$f":"'✏You can copy and rename me'!C154","v":0},{"$f":"'✏You can copy and rename me'!D154","v":0},{"$f":"'✏You can copy and rename me'!E154","v":0},{"$f":"'✏You can copy and rename me'!F154","v":" - "},{"$f":"'✏You can copy and rename me'!G154","v":0},{"$f":"'✏You can copy and rename me'!H154","v":0},{"$f":"'✏You can copy and rename me'!I154","v":0},{"$f":"'✏You can copy and rename me'!J154","v":0},{"$f":"'✏You can copy and rename me'!K154","v":0},{"$f":"'✏You can copy and rename me'!L154","v":0},{"$f":"'✏You can copy and rename me'!M154","v":0},{"$f":"'✏You can copy and rename me'!N154","v":0},{"$f":"'✏You can copy and rename me'!O154","v":0},{"$f":"'✏You can copy and rename me'!P154","v":0},{"$f":"'✏You can copy and rename me'!Q154","v":0},{"$f":"'✏You can copy and rename me'!R154","v":0},{"$f":"'✏You can copy and rename me'!S154","v":0},null,{"$f":"'✏You can copy and rename me'!U154","v":0},{"$f":"'✏You can copy and rename me'!V154","v":0},null,{"$f":"'✏You can copy and rename me'!X154","v":0},{"$f":"'✏You can copy and rename me'!Y154","v":0},null,{"$f":"'✏You can copy and rename me'!AA154","v":0},{"$f":"'✏You can copy and rename me'!AB154","v":0},null,{"$f":"'✏You can copy and rename me'!AD154","v":0},{"$f":"'✏You can copy and rename me'!AE154","v":0},null,{"$f":"'✏You can copy and rename me'!AG154","v":0},{"$f":"'✏You can copy and rename me'!AH154","v":0},null,{"$f":"'✏You can copy and rename me'!AJ154","v":0},{"$f":"'✏You can copy and rename me'!AK154","v":0},null,{"$f":"'✏You can copy and rename me'!AM154","v":0},{"$f":"'✏You can copy and rename me'!AN154","v":0},null,{"$f":"'✏You can copy and rename me'!AP154","v":0},{"$f":"'✏You can copy and rename me'!AQ154","v":0},null,{"$f":"'✏You can copy and rename me'!AS154","v":0},{"$f":"'✏You can copy and rename me'!AT154","v":0},{"$f":"'✏You can copy and rename me'!AU154","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B155","v":0},{"$f":"'✏You can copy and rename me'!C155","v":0},{"$f":"'✏You can copy and rename me'!D155","v":0},{"$f":"'✏You can copy and rename me'!E155","v":0},{"$f":"'✏You can copy and rename me'!F155","v":" - "},{"$f":"'✏You can copy and rename me'!G155","v":0},{"$f":"'✏You can copy and rename me'!H155","v":0},{"$f":"'✏You can copy and rename me'!I155","v":0},{"$f":"'✏You can copy and rename me'!J155","v":0},{"$f":"'✏You can copy and rename me'!K155","v":0},{"$f":"'✏You can copy and rename me'!L155","v":0},{"$f":"'✏You can copy and rename me'!M155","v":0},{"$f":"'✏You can copy and rename me'!N155","v":0},{"$f":"'✏You can copy and rename me'!O155","v":0},{"$f":"'✏You can copy and rename me'!P155","v":0},{"$f":"'✏You can copy and rename me'!Q155","v":0},{"$f":"'✏You can copy and rename me'!R155","v":0},{"$f":"'✏You can copy and rename me'!S155","v":0},null,{"$f":"'✏You can copy and rename me'!U155","v":0},{"$f":"'✏You can copy and rename me'!V155","v":0},null,{"$f":"'✏You can copy and rename me'!X155","v":0},{"$f":"'✏You can copy and rename me'!Y155","v":0},null,{"$f":"'✏You can copy and rename me'!AA155","v":0},{"$f":"'✏You can copy and rename me'!AB155","v":0},null,{"$f":"'✏You can copy and rename me'!AD155","v":0},{"$f":"'✏You can copy and rename me'!AE155","v":0},null,{"$f":"'✏You can copy and rename me'!AG155","v":0},{"$f":"'✏You can copy and rename me'!AH155","v":0},null,{"$f":"'✏You can copy and rename me'!AJ155","v":0},{"$f":"'✏You can copy and rename me'!AK155","v":0},null,{"$f":"'✏You can copy and rename me'!AM155","v":0},{"$f":"'✏You can copy and rename me'!AN155","v":0},null,{"$f":"'✏You can copy and rename me'!AP155","v":0},{"$f":"'✏You can copy and rename me'!AQ155","v":0},null,{"$f":"'✏You can copy and rename me'!AS155","v":0},{"$f":"'✏You can copy and rename me'!AT155","v":0},{"$f":"'✏You can copy and rename me'!AU155","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B156","v":0},{"$f":"'✏You can copy and rename me'!C156","v":0},{"$f":"'✏You can copy and rename me'!D156","v":0},{"$f":"'✏You can copy and rename me'!E156","v":0},{"$f":"'✏You can copy and rename me'!F156","v":" - "},{"$f":"'✏You can copy and rename me'!G156","v":0},{"$f":"'✏You can copy and rename me'!H156","v":0},{"$f":"'✏You can copy and rename me'!I156","v":0},{"$f":"'✏You can copy and rename me'!J156","v":0},{"$f":"'✏You can copy and rename me'!K156","v":0},{"$f":"'✏You can copy and rename me'!L156","v":0},{"$f":"'✏You can copy and rename me'!M156","v":0},{"$f":"'✏You can copy and rename me'!N156","v":0},{"$f":"'✏You can copy and rename me'!O156","v":0},{"$f":"'✏You can copy and rename me'!P156","v":0},{"$f":"'✏You can copy and rename me'!Q156","v":0},{"$f":"'✏You can copy and rename me'!R156","v":0},{"$f":"'✏You can copy and rename me'!S156","v":0},null,{"$f":"'✏You can copy and rename me'!U156","v":0},{"$f":"'✏You can copy and rename me'!V156","v":0},null,{"$f":"'✏You can copy and rename me'!X156","v":0},{"$f":"'✏You can copy and rename me'!Y156","v":0},null,{"$f":"'✏You can copy and rename me'!AA156","v":0},{"$f":"'✏You can copy and rename me'!AB156","v":0},null,{"$f":"'✏You can copy and rename me'!AD156","v":0},{"$f":"'✏You can copy and rename me'!AE156","v":0},null,{"$f":"'✏You can copy and rename me'!AG156","v":0},{"$f":"'✏You can copy and rename me'!AH156","v":0},null,{"$f":"'✏You can copy and rename me'!AJ156","v":0},{"$f":"'✏You can copy and rename me'!AK156","v":0},null,{"$f":"'✏You can copy and rename me'!AM156","v":0},{"$f":"'✏You can copy and rename me'!AN156","v":0},null,{"$f":"'✏You can copy and rename me'!AP156","v":0},{"$f":"'✏You can copy and rename me'!AQ156","v":0},null,{"$f":"'✏You can copy and rename me'!AS156","v":0},{"$f":"'✏You can copy and rename me'!AT156","v":0},{"$f":"'✏You can copy and rename me'!AU156","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B157","v":0},{"$f":"'✏You can copy and rename me'!C157","v":0},{"$f":"'✏You can copy and rename me'!D157","v":0},{"$f":"'✏You can copy and rename me'!E157","v":0},{"$f":"'✏You can copy and rename me'!F157","v":" - "},{"$f":"'✏You can copy and rename me'!G157","v":0},{"$f":"'✏You can copy and rename me'!H157","v":0},{"$f":"'✏You can copy and rename me'!I157","v":0},{"$f":"'✏You can copy and rename me'!J157","v":0},{"$f":"'✏You can copy and rename me'!K157","v":0},{"$f":"'✏You can copy and rename me'!L157","v":0},{"$f":"'✏You can copy and rename me'!M157","v":0},{"$f":"'✏You can copy and rename me'!N157","v":0},{"$f":"'✏You can copy and rename me'!O157","v":0},{"$f":"'✏You can copy and rename me'!P157","v":0},{"$f":"'✏You can copy and rename me'!Q157","v":0},{"$f":"'✏You can copy and rename me'!R157","v":0},{"$f":"'✏You can copy and rename me'!S157","v":0},null,{"$f":"'✏You can copy and rename me'!U157","v":0},{"$f":"'✏You can copy and rename me'!V157","v":0},null,{"$f":"'✏You can copy and rename me'!X157","v":0},{"$f":"'✏You can copy and rename me'!Y157","v":0},null,{"$f":"'✏You can copy and rename me'!AA157","v":0},{"$f":"'✏You can copy and rename me'!AB157","v":0},null,{"$f":"'✏You can copy and rename me'!AD157","v":0},{"$f":"'✏You can copy and rename me'!AE157","v":0},null,{"$f":"'✏You can copy and rename me'!AG157","v":0},{"$f":"'✏You can copy and rename me'!AH157","v":0},null,{"$f":"'✏You can copy and rename me'!AJ157","v":0},{"$f":"'✏You can copy and rename me'!AK157","v":0},null,{"$f":"'✏You can copy and rename me'!AM157","v":0},{"$f":"'✏You can copy and rename me'!AN157","v":0},null,{"$f":"'✏You can copy and rename me'!AP157","v":0},{"$f":"'✏You can copy and rename me'!AQ157","v":0},null,{"$f":"'✏You can copy and rename me'!AS157","v":0},{"$f":"'✏You can copy and rename me'!AT157","v":0},{"$f":"'✏You can copy and rename me'!AU157","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B158","v":0},{"$f":"'✏You can copy and rename me'!C158","v":0},{"$f":"'✏You can copy and rename me'!D158","v":0},{"$f":"'✏You can copy and rename me'!E158","v":0},{"$f":"'✏You can copy and rename me'!F158","v":" - "},{"$f":"'✏You can copy and rename me'!G158","v":0},{"$f":"'✏You can copy and rename me'!H158","v":0},{"$f":"'✏You can copy and rename me'!I158","v":0},{"$f":"'✏You can copy and rename me'!J158","v":0},{"$f":"'✏You can copy and rename me'!K158","v":0},{"$f":"'✏You can copy and rename me'!L158","v":0},{"$f":"'✏You can copy and rename me'!M158","v":0},{"$f":"'✏You can copy and rename me'!N158","v":0},{"$f":"'✏You can copy and rename me'!O158","v":0},{"$f":"'✏You can copy and rename me'!P158","v":0},{"$f":"'✏You can copy and rename me'!Q158","v":0},{"$f":"'✏You can copy and rename me'!R158","v":0},{"$f":"'✏You can copy and rename me'!S158","v":0},null,{"$f":"'✏You can copy and rename me'!U158","v":0},{"$f":"'✏You can copy and rename me'!V158","v":0},null,{"$f":"'✏You can copy and rename me'!X158","v":0},{"$f":"'✏You can copy and rename me'!Y158","v":0},null,{"$f":"'✏You can copy and rename me'!AA158","v":0},{"$f":"'✏You can copy and rename me'!AB158","v":0},null,{"$f":"'✏You can copy and rename me'!AD158","v":0},{"$f":"'✏You can copy and rename me'!AE158","v":0},null,{"$f":"'✏You can copy and rename me'!AG158","v":0},{"$f":"'✏You can copy and rename me'!AH158","v":0},null,{"$f":"'✏You can copy and rename me'!AJ158","v":0},{"$f":"'✏You can copy and rename me'!AK158","v":0},null,{"$f":"'✏You can copy and rename me'!AM158","v":0},{"$f":"'✏You can copy and rename me'!AN158","v":0},null,{"$f":"'✏You can copy and rename me'!AP158","v":0},{"$f":"'✏You can copy and rename me'!AQ158","v":0},null,{"$f":"'✏You can copy and rename me'!AS158","v":0},{"$f":"'✏You can copy and rename me'!AT158","v":0},{"$f":"'✏You can copy and rename me'!AU158","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B159","v":0},{"$f":"'✏You can copy and rename me'!C159","v":0},{"$f":"'✏You can copy and rename me'!D159","v":0},{"$f":"'✏You can copy and rename me'!E159","v":0},{"$f":"'✏You can copy and rename me'!F159","v":" - "},{"$f":"'✏You can copy and rename me'!G159","v":0},{"$f":"'✏You can copy and rename me'!H159","v":0},{"$f":"'✏You can copy and rename me'!I159","v":0},{"$f":"'✏You can copy and rename me'!J159","v":0},{"$f":"'✏You can copy and rename me'!K159","v":0},{"$f":"'✏You can copy and rename me'!L159","v":0},{"$f":"'✏You can copy and rename me'!M159","v":0},{"$f":"'✏You can copy and rename me'!N159","v":0},{"$f":"'✏You can copy and rename me'!O159","v":0},{"$f":"'✏You can copy and rename me'!P159","v":0},{"$f":"'✏You can copy and rename me'!Q159","v":0},{"$f":"'✏You can copy and rename me'!R159","v":0},{"$f":"'✏You can copy and rename me'!S159","v":0},null,{"$f":"'✏You can copy and rename me'!U159","v":0},{"$f":"'✏You can copy and rename me'!V159","v":0},null,{"$f":"'✏You can copy and rename me'!X159","v":0},{"$f":"'✏You can copy and rename me'!Y159","v":0},null,{"$f":"'✏You can copy and rename me'!AA159","v":0},{"$f":"'✏You can copy and rename me'!AB159","v":0},null,{"$f":"'✏You can copy and rename me'!AD159","v":0},{"$f":"'✏You can copy and rename me'!AE159","v":0},null,{"$f":"'✏You can copy and rename me'!AG159","v":0},{"$f":"'✏You can copy and rename me'!AH159","v":0},null,{"$f":"'✏You can copy and rename me'!AJ159","v":0},{"$f":"'✏You can copy and rename me'!AK159","v":0},null,{"$f":"'✏You can copy and rename me'!AM159","v":0},{"$f":"'✏You can copy and rename me'!AN159","v":0},null,{"$f":"'✏You can copy and rename me'!AP159","v":0},{"$f":"'✏You can copy and rename me'!AQ159","v":0},null,{"$f":"'✏You can copy and rename me'!AS159","v":0},{"$f":"'✏You can copy and rename me'!AT159","v":0},{"$f":"'✏You can copy and rename me'!AU159","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B160","v":0},{"$f":"'✏You can copy and rename me'!C160","v":0},{"$f":"'✏You can copy and rename me'!D160","v":0},{"$f":"'✏You can copy and rename me'!E160","v":0},{"$f":"'✏You can copy and rename me'!F160","v":" - "},{"$f":"'✏You can copy and rename me'!G160","v":0},{"$f":"'✏You can copy and rename me'!H160","v":0},{"$f":"'✏You can copy and rename me'!I160","v":0},{"$f":"'✏You can copy and rename me'!J160","v":0},{"$f":"'✏You can copy and rename me'!K160","v":0},{"$f":"'✏You can copy and rename me'!L160","v":0},{"$f":"'✏You can copy and rename me'!M160","v":0},{"$f":"'✏You can copy and rename me'!N160","v":0},{"$f":"'✏You can copy and rename me'!O160","v":0},{"$f":"'✏You can copy and rename me'!P160","v":0},{"$f":"'✏You can copy and rename me'!Q160","v":0},{"$f":"'✏You can copy and rename me'!R160","v":0},{"$f":"'✏You can copy and rename me'!S160","v":0},null,{"$f":"'✏You can copy and rename me'!U160","v":0},{"$f":"'✏You can copy and rename me'!V160","v":0},null,{"$f":"'✏You can copy and rename me'!X160","v":0},{"$f":"'✏You can copy and rename me'!Y160","v":0},null,{"$f":"'✏You can copy and rename me'!AA160","v":0},{"$f":"'✏You can copy and rename me'!AB160","v":0},null,{"$f":"'✏You can copy and rename me'!AD160","v":0},{"$f":"'✏You can copy and rename me'!AE160","v":0},null,{"$f":"'✏You can copy and rename me'!AG160","v":0},{"$f":"'✏You can copy and rename me'!AH160","v":0},null,{"$f":"'✏You can copy and rename me'!AJ160","v":0},{"$f":"'✏You can copy and rename me'!AK160","v":0},null,{"$f":"'✏You can copy and rename me'!AM160","v":0},{"$f":"'✏You can copy and rename me'!AN160","v":0},null,{"$f":"'✏You can copy and rename me'!AP160","v":0},{"$f":"'✏You can copy and rename me'!AQ160","v":0},null,{"$f":"'✏You can copy and rename me'!AS160","v":0},{"$f":"'✏You can copy and rename me'!AT160","v":0},{"$f":"'✏You can copy and rename me'!AU160","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B161","v":0},{"$f":"'✏You can copy and rename me'!C161","v":0},{"$f":"'✏You can copy and rename me'!D161","v":0},{"$f":"'✏You can copy and rename me'!E161","v":0},{"$f":"'✏You can copy and rename me'!F161","v":" - "},{"$f":"'✏You can copy and rename me'!G161","v":0},{"$f":"'✏You can copy and rename me'!H161","v":0},{"$f":"'✏You can copy and rename me'!I161","v":0},{"$f":"'✏You can copy and rename me'!J161","v":0},{"$f":"'✏You can copy and rename me'!K161","v":0},{"$f":"'✏You can copy and rename me'!L161","v":0},{"$f":"'✏You can copy and rename me'!M161","v":0},{"$f":"'✏You can copy and rename me'!N161","v":0},{"$f":"'✏You can copy and rename me'!O161","v":0},{"$f":"'✏You can copy and rename me'!P161","v":0},{"$f":"'✏You can copy and rename me'!Q161","v":0},{"$f":"'✏You can copy and rename me'!R161","v":0},{"$f":"'✏You can copy and rename me'!S161","v":0},null,{"$f":"'✏You can copy and rename me'!U161","v":0},{"$f":"'✏You can copy and rename me'!V161","v":0},null,{"$f":"'✏You can copy and rename me'!X161","v":0},{"$f":"'✏You can copy and rename me'!Y161","v":0},null,{"$f":"'✏You can copy and rename me'!AA161","v":0},{"$f":"'✏You can copy and rename me'!AB161","v":0},null,{"$f":"'✏You can copy and rename me'!AD161","v":0},{"$f":"'✏You can copy and rename me'!AE161","v":0},null,{"$f":"'✏You can copy and rename me'!AG161","v":0},{"$f":"'✏You can copy and rename me'!AH161","v":0},null,{"$f":"'✏You can copy and rename me'!AJ161","v":0},{"$f":"'✏You can copy and rename me'!AK161","v":0},null,{"$f":"'✏You can copy and rename me'!AM161","v":0},{"$f":"'✏You can copy and rename me'!AN161","v":0},null,{"$f":"'✏You can copy and rename me'!AP161","v":0},{"$f":"'✏You can copy and rename me'!AQ161","v":0},null,{"$f":"'✏You can copy and rename me'!AS161","v":0},{"$f":"'✏You can copy and rename me'!AT161","v":0},{"$f":"'✏You can copy and rename me'!AU161","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B162","v":0},{"$f":"'✏You can copy and rename me'!C162","v":0},{"$f":"'✏You can copy and rename me'!D162","v":0},{"$f":"'✏You can copy and rename me'!E162","v":0},{"$f":"'✏You can copy and rename me'!F162","v":" - "},{"$f":"'✏You can copy and rename me'!G162","v":0},{"$f":"'✏You can copy and rename me'!H162","v":0},{"$f":"'✏You can copy and rename me'!I162","v":0},{"$f":"'✏You can copy and rename me'!J162","v":0},{"$f":"'✏You can copy and rename me'!K162","v":0},{"$f":"'✏You can copy and rename me'!L162","v":0},{"$f":"'✏You can copy and rename me'!M162","v":0},{"$f":"'✏You can copy and rename me'!N162","v":0},{"$f":"'✏You can copy and rename me'!O162","v":0},{"$f":"'✏You can copy and rename me'!P162","v":0},{"$f":"'✏You can copy and rename me'!Q162","v":0},{"$f":"'✏You can copy and rename me'!R162","v":0},{"$f":"'✏You can copy and rename me'!S162","v":0},null,{"$f":"'✏You can copy and rename me'!U162","v":0},{"$f":"'✏You can copy and rename me'!V162","v":0},null,{"$f":"'✏You can copy and rename me'!X162","v":0},{"$f":"'✏You can copy and rename me'!Y162","v":0},null,{"$f":"'✏You can copy and rename me'!AA162","v":0},{"$f":"'✏You can copy and rename me'!AB162","v":0},null,{"$f":"'✏You can copy and rename me'!AD162","v":0},{"$f":"'✏You can copy and rename me'!AE162","v":0},null,{"$f":"'✏You can copy and rename me'!AG162","v":0},{"$f":"'✏You can copy and rename me'!AH162","v":0},null,{"$f":"'✏You can copy and rename me'!AJ162","v":0},{"$f":"'✏You can copy and rename me'!AK162","v":0},null,{"$f":"'✏You can copy and rename me'!AM162","v":0},{"$f":"'✏You can copy and rename me'!AN162","v":0},null,{"$f":"'✏You can copy and rename me'!AP162","v":0},{"$f":"'✏You can copy and rename me'!AQ162","v":0},null,{"$f":"'✏You can copy and rename me'!AS162","v":0},{"$f":"'✏You can copy and rename me'!AT162","v":0},{"$f":"'✏You can copy and rename me'!AU162","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B163","v":0},{"$f":"'✏You can copy and rename me'!C163","v":0},{"$f":"'✏You can copy and rename me'!D163","v":0},{"$f":"'✏You can copy and rename me'!E163","v":0},{"$f":"'✏You can copy and rename me'!F163","v":" - "},{"$f":"'✏You can copy and rename me'!G163","v":0},{"$f":"'✏You can copy and rename me'!H163","v":0},{"$f":"'✏You can copy and rename me'!I163","v":0},{"$f":"'✏You can copy and rename me'!J163","v":0},{"$f":"'✏You can copy and rename me'!K163","v":0},{"$f":"'✏You can copy and rename me'!L163","v":0},{"$f":"'✏You can copy and rename me'!M163","v":0},{"$f":"'✏You can copy and rename me'!N163","v":0},{"$f":"'✏You can copy and rename me'!O163","v":0},{"$f":"'✏You can copy and rename me'!P163","v":0},{"$f":"'✏You can copy and rename me'!Q163","v":0},{"$f":"'✏You can copy and rename me'!R163","v":0},{"$f":"'✏You can copy and rename me'!S163","v":0},null,{"$f":"'✏You can copy and rename me'!U163","v":0},{"$f":"'✏You can copy and rename me'!V163","v":0},null,{"$f":"'✏You can copy and rename me'!X163","v":0},{"$f":"'✏You can copy and rename me'!Y163","v":0},null,{"$f":"'✏You can copy and rename me'!AA163","v":0},{"$f":"'✏You can copy and rename me'!AB163","v":0},null,{"$f":"'✏You can copy and rename me'!AD163","v":0},{"$f":"'✏You can copy and rename me'!AE163","v":0},null,{"$f":"'✏You can copy and rename me'!AG163","v":0},{"$f":"'✏You can copy and rename me'!AH163","v":0},null,{"$f":"'✏You can copy and rename me'!AJ163","v":0},{"$f":"'✏You can copy and rename me'!AK163","v":0},null,{"$f":"'✏You can copy and rename me'!AM163","v":0},{"$f":"'✏You can copy and rename me'!AN163","v":0},null,{"$f":"'✏You can copy and rename me'!AP163","v":0},{"$f":"'✏You can copy and rename me'!AQ163","v":0},null,{"$f":"'✏You can copy and rename me'!AS163","v":0},{"$f":"'✏You can copy and rename me'!AT163","v":0},{"$f":"'✏You can copy and rename me'!AU163","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q164:AR164)","v":0},null,{"$f":"'✏You can copy and rename me'!B164","v":0},{"$f":"'✏You can copy and rename me'!C164","v":0},{"$f":"'✏You can copy and rename me'!D164","v":0},{"$f":"'✏You can copy and rename me'!E164","v":0},{"$f":"'✏You can copy and rename me'!F164","v":" - "},{"$f":"'✏You can copy and rename me'!G164","v":0},{"$f":"'✏You can copy and rename me'!H164","v":0},{"$f":"'✏You can copy and rename me'!I164","v":0},{"$f":"'✏You can copy and rename me'!J164","v":0},{"$f":"'✏You can copy and rename me'!K164","v":0},{"$f":"'✏You can copy and rename me'!L164","v":0},{"$f":"'✏You can copy and rename me'!M164","v":0},{"$f":"'✏You can copy and rename me'!N164","v":0},{"$f":"'✏You can copy and rename me'!O164","v":0},{"$f":"'✏You can copy and rename me'!P164","v":0},{"$f":"'✏You can copy and rename me'!Q164","v":0},{"$f":"'✏You can copy and rename me'!R164","v":0},{"$f":"'✏You can copy and rename me'!S164","v":0},{"$f":"'✏You can copy and rename me'!T164","v":0},{"$f":"'✏You can copy and rename me'!U164","v":0},{"$f":"'✏You can copy and rename me'!V164","v":0},{"$f":"'✏You can copy and rename me'!W164","v":0},{"$f":"'✏You can copy and rename me'!X164","v":0},{"$f":"'✏You can copy and rename me'!Y164","v":0},{"$f":"'✏You can copy and rename me'!Z164","v":0},{"$f":"'✏You can copy and rename me'!AA164","v":0},{"$f":"'✏You can copy and rename me'!AB164","v":0},{"$f":"'✏You can copy and rename me'!AC164","v":0},{"$f":"'✏You can copy and rename me'!AD164","v":0},{"$f":"'✏You can copy and rename me'!AE164","v":0},{"$f":"'✏You can copy and rename me'!AF164","v":0},{"$f":"'✏You can copy and rename me'!AG164","v":0},{"$f":"'✏You can copy and rename me'!AH164","v":0},{"$f":"'✏You can copy and rename me'!AI164","v":0},{"$f":"'✏You can copy and rename me'!AJ164","v":0},{"$f":"'✏You can copy and rename me'!AK164","v":0},{"$f":"'✏You can copy and rename me'!AL164","v":0},{"$f":"'✏You can copy and rename me'!AM164","v":0},{"$f":"'✏You can copy and rename me'!AN164","v":0},{"$f":"'✏You can copy and rename me'!AO164","v":0},{"$f":"'✏You can copy and rename me'!AP164","v":0},{"$f":"'✏You can copy and rename me'!AQ164","v":0},{"$f":"'✏You can copy and rename me'!AR164","v":0},{"$f":"'✏You can copy and rename me'!AS164","v":0},{"$f":"'✏You can copy and rename me'!AT164","v":0},{"$f":"'✏You can copy and rename me'!AU164","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q165:AR165)","v":0},null,{"$f":"'✏You can copy and rename me'!B165","v":0},{"$f":"'✏You can copy and rename me'!C165","v":0},{"$f":"'✏You can copy and rename me'!D165","v":0},{"$f":"'✏You can copy and rename me'!E165","v":0},{"$f":"'✏You can copy and rename me'!F165","v":" - "},{"$f":"'✏You can copy and rename me'!G165","v":0},{"$f":"'✏You can copy and rename me'!H165","v":0},{"$f":"'✏You can copy and rename me'!I165","v":0},{"$f":"'✏You can copy and rename me'!J165","v":0},{"$f":"'✏You can copy and rename me'!K165","v":0},{"$f":"'✏You can copy and rename me'!L165","v":0},{"$f":"'✏You can copy and rename me'!M165","v":0},{"$f":"'✏You can copy and rename me'!N165","v":0},{"$f":"'✏You can copy and rename me'!O165","v":0},{"$f":"'✏You can copy and rename me'!P165","v":0},{"$f":"'✏You can copy and rename me'!Q165","v":0},{"$f":"'✏You can copy and rename me'!R165","v":0},{"$f":"'✏You can copy and rename me'!S165","v":0},{"$f":"'✏You can copy and rename me'!T165","v":0},{"$f":"'✏You can copy and rename me'!U165","v":0},{"$f":"'✏You can copy and rename me'!V165","v":0},{"$f":"'✏You can copy and rename me'!W165","v":0},{"$f":"'✏You can copy and rename me'!X165","v":0},{"$f":"'✏You can copy and rename me'!Y165","v":0},{"$f":"'✏You can copy and rename me'!Z165","v":0},{"$f":"'✏You can copy and rename me'!AA165","v":0},{"$f":"'✏You can copy and rename me'!AB165","v":0},{"$f":"'✏You can copy and rename me'!AC165","v":0},{"$f":"'✏You can copy and rename me'!AD165","v":0},{"$f":"'✏You can copy and rename me'!AE165","v":0},{"$f":"'✏You can copy and rename me'!AF165","v":0},{"$f":"'✏You can copy and rename me'!AG165","v":0},{"$f":"'✏You can copy and rename me'!AH165","v":0},{"$f":"'✏You can copy and rename me'!AI165","v":0},{"$f":"'✏You can copy and rename me'!AJ165","v":0},{"$f":"'✏You can copy and rename me'!AK165","v":0},{"$f":"'✏You can copy and rename me'!AL165","v":0},{"$f":"'✏You can copy and rename me'!AM165","v":0},{"$f":"'✏You can copy and rename me'!AN165","v":0},{"$f":"'✏You can copy and rename me'!AO165","v":0},{"$f":"'✏You can copy and rename me'!AP165","v":0},{"$f":"'✏You can copy and rename me'!AQ165","v":0},{"$f":"'✏You can copy and rename me'!AR165","v":0},{"$f":"'✏You can copy and rename me'!AS165","v":0},{"$f":"'✏You can copy and rename me'!AT165","v":0},{"$f":"'✏You can copy and rename me'!AU165","v":0},"Partner organisation 1",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum of project costs co-financing",null,null,null,{"$f":"SUM(Q150:Q165)","v":0},null,null,{"$f":"SUM(T150:T165)","v":0},null,null,{"$f":"SUM(W150:W165)","v":0},null,null,{"$f":"SUM(Z150:Z165)","v":0},null,null,{"$f":"SUM(AC150:AC165)","v":0},null,null,{"$f":"SUM(AF150:AF165)","v":0},null,null,{"$f":"SUM(AI150:AI165)","v":0},null,null,{"$f":"SUM(AL150:AL165)","v":0},null,null,{"$f":"SUM(AO150:AO165)","v":0},null,null,{"$f":"SUM(AR150:AR165)","v":0},null,null,{"$f":"SUM(Q166:AR166)","v":0},null,{"$f":"'✏You can copy and rename me'!B166","v":0},{"$f":"'✏You can copy and rename me'!C166","v":0},{"$f":"'✏You can copy and rename me'!D166","v":0},{"$f":"'✏You can copy and rename me'!E166","v":0},{"$f":"'✏You can copy and rename me'!F166","v":0},{"$f":"'✏You can copy and rename me'!G166","v":0},{"$f":"'✏You can copy and rename me'!H166","v":0},{"$f":"'✏You can copy and rename me'!I166","v":0},{"$f":"'✏You can copy and rename me'!J166","v":0},{"$f":"'✏You can copy and rename me'!K166","v":0},{"$f":"'✏You can copy and rename me'!L166","v":0},{"$f":"'✏You can copy and rename me'!M166","v":"Sum of project costs co-financing"},{"$f":"'✏You can copy and rename me'!N166","v":0},{"$f":"'✏You can copy and rename me'!O166","v":0},{"$f":"'✏You can copy and rename me'!P166","v":0},{"$f":"'✏You can copy and rename me'!Q166","v":0},{"$f":"'✏You can copy and rename me'!R166","v":0},{"$f":"'✏You can copy and rename me'!S166","v":0},{"$f":"'✏You can copy and rename me'!T166","v":0},{"$f":"'✏You can copy and rename me'!U166","v":0},{"$f":"'✏You can copy and rename me'!V166","v":0},{"$f":"'✏You can copy and rename me'!W166","v":0},{"$f":"'✏You can copy and rename me'!X166","v":0},{"$f":"'✏You can copy and rename me'!Y166","v":0},{"$f":"'✏You can copy and rename me'!Z166","v":0},{"$f":"'✏You can copy and rename me'!AA166","v":0},{"$f":"'✏You can copy and rename me'!AB166","v":0},{"$f":"'✏You can copy and rename me'!AC166","v":0},{"$f":"'✏You can copy and rename me'!AD166","v":0},{"$f":"'✏You can copy and rename me'!AE166","v":0},{"$f":"'✏You can copy and rename me'!AF166","v":0},{"$f":"'✏You can copy and rename me'!AG166","v":0},{"$f":"'✏You can copy and rename me'!AH166","v":0},{"$f":"'✏You can copy and rename me'!AI166","v":0},{"$f":"'✏You can copy and rename me'!AJ166","v":0},{"$f":"'✏You can copy and rename me'!AK166","v":0},{"$f":"'✏You can copy and rename me'!AL166","v":0},{"$f":"'✏You can copy and rename me'!AM166","v":0},{"$f":"'✏You can copy and rename me'!AN166","v":0},{"$f":"'✏You can copy and rename me'!AO166","v":0},{"$f":"'✏You can copy and rename me'!AP166","v":0},{"$f":"'✏You can copy and rename me'!AQ166","v":0},{"$f":"'✏You can copy and rename me'!AR166","v":0},{"$f":"'✏You can copy and rename me'!AS166","v":0},{"$f":"'✏You can copy and rename me'!AT166","v":0},{"$f":"'✏You can copy and rename me'!AU166","v":0},"Partner organisation 1",0]
[null,null,null,null,null,"Funding from other sources",null,null,"Notes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B167","v":0},{"$f":"'✏You can copy and rename me'!C167","v":0},{"$f":"'✏You can copy and rename me'!D167","v":0},{"$f":"'✏You can copy and rename me'!E167","v":0},{"$f":"'✏You can copy and rename me'!F167","v":"Funding from other sources"},{"$f":"'✏You can copy and rename me'!G167","v":0},{"$f":"'✏You can copy and rename me'!H167","v":0},{"$f":"'✏You can copy and rename me'!I167","v":"Notes"},{"$f":"'✏You can copy and rename me'!J167","v":0},{"$f":"'✏You can copy and rename me'!K167","v":0},{"$f":"'✏You can copy and rename me'!L167","v":0},{"$f":"'✏You can copy and rename me'!M167","v":0},{"$f":"'✏You can copy and rename me'!N167","v":0},{"$f":"'✏You can copy and rename me'!O167","v":0},{"$f":"'✏You can copy and rename me'!P167","v":0},{"$f":"'✏You can copy and rename me'!Q167","v":0},{"$f":"'✏You can copy and rename me'!R167","v":0},{"$f":"'✏You can copy and rename me'!S167","v":0},{"$f":"'✏You can copy and rename me'!T167","v":0},{"$f":"'✏You can copy and rename me'!U167","v":0},{"$f":"'✏You can copy and rename me'!V167","v":0},{"$f":"'✏You can copy and rename me'!W167","v":0},{"$f":"'✏You can copy and rename me'!X167","v":0},{"$f":"'✏You can copy and rename me'!Y167","v":0},{"$f":"'✏You can copy and rename me'!Z167","v":0},{"$f":"'✏You can copy and rename me'!AA167","v":0},{"$f":"'✏You can copy and rename me'!AB167","v":0},{"$f":"'✏You can copy and rename me'!AC167","v":0},{"$f":"'✏You can copy and rename me'!AD167","v":0},{"$f":"'✏You can copy and rename me'!AE167","v":0},{"$f":"'✏You can copy and rename me'!AF167","v":0},{"$f":"'✏You can copy and rename me'!AG167","v":0},{"$f":"'✏You can copy and rename me'!AH167","v":0},{"$f":"'✏You can copy and rename me'!AI167","v":0},{"$f":"'✏You can copy and rename me'!AJ167","v":0},{"$f":"'✏You can copy and rename me'!AK167","v":0},{"$f":"'✏You can copy and rename me'!AL167","v":0},{"$f":"'✏You can copy and rename me'!AM167","v":0},{"$f":"'✏You can copy and rename me'!AN167","v":0},{"$f":"'✏You can copy and rename me'!AO167","v":0},{"$f":"'✏You can copy and rename me'!AP167","v":0},{"$f":"'✏You can copy and rename me'!AQ167","v":0},{"$f":"'✏You can copy and rename me'!AR167","v":0},{"$f":"'✏You can copy and rename me'!AS167","v":0},{"$f":"'✏You can copy and rename me'!AT167","v":0},{"$f":"'✏You can copy and rename me'!AU167","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q168:AR168)","v":0},null,{"$f":"'✏You can copy and rename me'!B168","v":0},{"$f":"'✏You can copy and rename me'!C168","v":0},{"$f":"'✏You can copy and rename me'!D168","v":0},{"$f":"'✏You can copy and rename me'!E168","v":0},{"$f":"'✏You can copy and rename me'!F168","v":" - "},{"$f":"'✏You can copy and rename me'!G168","v":0},{"$f":"'✏You can copy and rename me'!H168","v":0},{"$f":"'✏You can copy and rename me'!I168","v":0},{"$f":"'✏You can copy and rename me'!J168","v":0},{"$f":"'✏You can copy and rename me'!K168","v":0},{"$f":"'✏You can copy and rename me'!L168","v":0},{"$f":"'✏You can copy and rename me'!M168","v":0},{"$f":"'✏You can copy and rename me'!N168","v":0},{"$f":"'✏You can copy and rename me'!O168","v":0},{"$f":"'✏You can copy and rename me'!P168","v":0},{"$f":"'✏You can copy and rename me'!Q168","v":0},{"$f":"'✏You can copy and rename me'!R168","v":0},{"$f":"'✏You can copy and rename me'!S168","v":0},{"$f":"'✏You can copy and rename me'!T168","v":0},{"$f":"'✏You can copy and rename me'!U168","v":0},{"$f":"'✏You can copy and rename me'!V168","v":0},{"$f":"'✏You can copy and rename me'!W168","v":0},{"$f":"'✏You can copy and rename me'!X168","v":0},{"$f":"'✏You can copy and rename me'!Y168","v":0},{"$f":"'✏You can copy and rename me'!Z168","v":0},{"$f":"'✏You can copy and rename me'!AA168","v":0},{"$f":"'✏You can copy and rename me'!AB168","v":0},{"$f":"'✏You can copy and rename me'!AC168","v":0},{"$f":"'✏You can copy and rename me'!AD168","v":0},{"$f":"'✏You can copy and rename me'!AE168","v":0},{"$f":"'✏You can copy and rename me'!AF168","v":0},{"$f":"'✏You can copy and rename me'!AG168","v":0},{"$f":"'✏You can copy and rename me'!AH168","v":0},{"$f":"'✏You can copy and rename me'!AI168","v":0},{"$f":"'✏You can copy and rename me'!AJ168","v":0},{"$f":"'✏You can copy and rename me'!AK168","v":0},{"$f":"'✏You can copy and rename me'!AL168","v":0},{"$f":"'✏You can copy and rename me'!AM168","v":0},{"$f":"'✏You can copy and rename me'!AN168","v":0},{"$f":"'✏You can copy and rename me'!AO168","v":0},{"$f":"'✏You can copy and rename me'!AP168","v":0},{"$f":"'✏You can copy and rename me'!AQ168","v":0},{"$f":"'✏You can copy and rename me'!AR168","v":0},{"$f":"'✏You can copy and rename me'!AS168","v":0},{"$f":"'✏You can copy and rename me'!AT168","v":0},{"$f":"'✏You can copy and rename me'!AU168","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q169:AR169)","v":0},null,{"$f":"'✏You can copy and rename me'!B169","v":0},{"$f":"'✏You can copy and rename me'!C169","v":0},{"$f":"'✏You can copy and rename me'!D169","v":0},{"$f":"'✏You can copy and rename me'!E169","v":0},{"$f":"'✏You can copy and rename me'!F169","v":" - "},{"$f":"'✏You can copy and rename me'!G169","v":0},{"$f":"'✏You can copy and rename me'!H169","v":0},{"$f":"'✏You can copy and rename me'!I169","v":0},{"$f":"'✏You can copy and rename me'!J169","v":0},{"$f":"'✏You can copy and rename me'!K169","v":0},{"$f":"'✏You can copy and rename me'!L169","v":0},{"$f":"'✏You can copy and rename me'!M169","v":0},{"$f":"'✏You can copy and rename me'!N169","v":0},{"$f":"'✏You can copy and rename me'!O169","v":0},{"$f":"'✏You can copy and rename me'!P169","v":0},{"$f":"'✏You can copy and rename me'!Q169","v":0},{"$f":"'✏You can copy and rename me'!R169","v":0},{"$f":"'✏You can copy and rename me'!S169","v":0},null,{"$f":"'✏You can copy and rename me'!U169","v":0},{"$f":"'✏You can copy and rename me'!V169","v":0},null,{"$f":"'✏You can copy and rename me'!X169","v":0},{"$f":"'✏You can copy and rename me'!Y169","v":0},null,{"$f":"'✏You can copy and rename me'!AA169","v":0},{"$f":"'✏You can copy and rename me'!AB169","v":0},null,{"$f":"'✏You can copy and rename me'!AD169","v":0},{"$f":"'✏You can copy and rename me'!AE169","v":0},null,{"$f":"'✏You can copy and rename me'!AG169","v":0},{"$f":"'✏You can copy and rename me'!AH169","v":0},null,{"$f":"'✏You can copy and rename me'!AJ169","v":0},{"$f":"'✏You can copy and rename me'!AK169","v":0},null,{"$f":"'✏You can copy and rename me'!AM169","v":0},{"$f":"'✏You can copy and rename me'!AN169","v":0},null,{"$f":"'✏You can copy and rename me'!AP169","v":0},{"$f":"'✏You can copy and rename me'!AQ169","v":0},null,{"$f":"'✏You can copy and rename me'!AS169","v":0},{"$f":"'✏You can copy and rename me'!AT169","v":0},{"$f":"'✏You can copy and rename me'!AU169","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B170","v":0},{"$f":"'✏You can copy and rename me'!C170","v":0},{"$f":"'✏You can copy and rename me'!D170","v":0},{"$f":"'✏You can copy and rename me'!E170","v":0},{"$f":"'✏You can copy and rename me'!F170","v":" - "},{"$f":"'✏You can copy and rename me'!G170","v":0},{"$f":"'✏You can copy and rename me'!H170","v":0},{"$f":"'✏You can copy and rename me'!I170","v":0},{"$f":"'✏You can copy and rename me'!J170","v":0},{"$f":"'✏You can copy and rename me'!K170","v":0},{"$f":"'✏You can copy and rename me'!L170","v":0},{"$f":"'✏You can copy and rename me'!M170","v":0},{"$f":"'✏You can copy and rename me'!N170","v":0},{"$f":"'✏You can copy and rename me'!O170","v":0},{"$f":"'✏You can copy and rename me'!P170","v":0},{"$f":"'✏You can copy and rename me'!Q170","v":0},{"$f":"'✏You can copy and rename me'!R170","v":0},{"$f":"'✏You can copy and rename me'!S170","v":0},null,{"$f":"'✏You can copy and rename me'!U170","v":0},{"$f":"'✏You can copy and rename me'!V170","v":0},null,{"$f":"'✏You can copy and rename me'!X170","v":0},{"$f":"'✏You can copy and rename me'!Y170","v":0},null,{"$f":"'✏You can copy and rename me'!AA170","v":0},{"$f":"'✏You can copy and rename me'!AB170","v":0},null,{"$f":"'✏You can copy and rename me'!AD170","v":0},{"$f":"'✏You can copy and rename me'!AE170","v":0},null,{"$f":"'✏You can copy and rename me'!AG170","v":0},{"$f":"'✏You can copy and rename me'!AH170","v":0},null,{"$f":"'✏You can copy and rename me'!AJ170","v":0},{"$f":"'✏You can copy and rename me'!AK170","v":0},null,{"$f":"'✏You can copy and rename me'!AM170","v":0},{"$f":"'✏You can copy and rename me'!AN170","v":0},null,{"$f":"'✏You can copy and rename me'!AP170","v":0},{"$f":"'✏You can copy and rename me'!AQ170","v":0},null,{"$f":"'✏You can copy and rename me'!AS170","v":0},{"$f":"'✏You can copy and rename me'!AT170","v":0},{"$f":"'✏You can copy and rename me'!AU170","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B171","v":0},{"$f":"'✏You can copy and rename me'!C171","v":0},{"$f":"'✏You can copy and rename me'!D171","v":0},{"$f":"'✏You can copy and rename me'!E171","v":0},{"$f":"'✏You can copy and rename me'!F171","v":" - "},{"$f":"'✏You can copy and rename me'!G171","v":0},{"$f":"'✏You can copy and rename me'!H171","v":0},{"$f":"'✏You can copy and rename me'!I171","v":0},{"$f":"'✏You can copy and rename me'!J171","v":0},{"$f":"'✏You can copy and rename me'!K171","v":0},{"$f":"'✏You can copy and rename me'!L171","v":0},{"$f":"'✏You can copy and rename me'!M171","v":0},{"$f":"'✏You can copy and rename me'!N171","v":0},{"$f":"'✏You can copy and rename me'!O171","v":0},{"$f":"'✏You can copy and rename me'!P171","v":0},{"$f":"'✏You can copy and rename me'!Q171","v":0},{"$f":"'✏You can copy and rename me'!R171","v":0},{"$f":"'✏You can copy and rename me'!S171","v":0},null,{"$f":"'✏You can copy and rename me'!U171","v":0},{"$f":"'✏You can copy and rename me'!V171","v":0},null,{"$f":"'✏You can copy and rename me'!X171","v":0},{"$f":"'✏You can copy and rename me'!Y171","v":0},null,{"$f":"'✏You can copy and rename me'!AA171","v":0},{"$f":"'✏You can copy and rename me'!AB171","v":0},null,{"$f":"'✏You can copy and rename me'!AD171","v":0},{"$f":"'✏You can copy and rename me'!AE171","v":0},null,{"$f":"'✏You can copy and rename me'!AG171","v":0},{"$f":"'✏You can copy and rename me'!AH171","v":0},null,{"$f":"'✏You can copy and rename me'!AJ171","v":0},{"$f":"'✏You can copy and rename me'!AK171","v":0},null,{"$f":"'✏You can copy and rename me'!AM171","v":0},{"$f":"'✏You can copy and rename me'!AN171","v":0},null,{"$f":"'✏You can copy and rename me'!AP171","v":0},{"$f":"'✏You can copy and rename me'!AQ171","v":0},null,{"$f":"'✏You can copy and rename me'!AS171","v":0},{"$f":"'✏You can copy and rename me'!AT171","v":0},{"$f":"'✏You can copy and rename me'!AU171","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B172","v":0},{"$f":"'✏You can copy and rename me'!C172","v":0},{"$f":"'✏You can copy and rename me'!D172","v":0},{"$f":"'✏You can copy and rename me'!E172","v":0},{"$f":"'✏You can copy and rename me'!F172","v":" - "},{"$f":"'✏You can copy and rename me'!G172","v":0},{"$f":"'✏You can copy and rename me'!H172","v":0},{"$f":"'✏You can copy and rename me'!I172","v":0},{"$f":"'✏You can copy and rename me'!J172","v":0},{"$f":"'✏You can copy and rename me'!K172","v":0},{"$f":"'✏You can copy and rename me'!L172","v":0},{"$f":"'✏You can copy and rename me'!M172","v":0},{"$f":"'✏You can copy and rename me'!N172","v":0},{"$f":"'✏You can copy and rename me'!O172","v":0},{"$f":"'✏You can copy and rename me'!P172","v":0},{"$f":"'✏You can copy and rename me'!Q172","v":0},{"$f":"'✏You can copy and rename me'!R172","v":0},{"$f":"'✏You can copy and rename me'!S172","v":0},null,{"$f":"'✏You can copy and rename me'!U172","v":0},{"$f":"'✏You can copy and rename me'!V172","v":0},null,{"$f":"'✏You can copy and rename me'!X172","v":0},{"$f":"'✏You can copy and rename me'!Y172","v":0},null,{"$f":"'✏You can copy and rename me'!AA172","v":0},{"$f":"'✏You can copy and rename me'!AB172","v":0},null,{"$f":"'✏You can copy and rename me'!AD172","v":0},{"$f":"'✏You can copy and rename me'!AE172","v":0},null,{"$f":"'✏You can copy and rename me'!AG172","v":0},{"$f":"'✏You can copy and rename me'!AH172","v":0},null,{"$f":"'✏You can copy and rename me'!AJ172","v":0},{"$f":"'✏You can copy and rename me'!AK172","v":0},null,{"$f":"'✏You can copy and rename me'!AM172","v":0},{"$f":"'✏You can copy and rename me'!AN172","v":0},null,{"$f":"'✏You can copy and rename me'!AP172","v":0},{"$f":"'✏You can copy and rename me'!AQ172","v":0},null,{"$f":"'✏You can copy and rename me'!AS172","v":0},{"$f":"'✏You can copy and rename me'!AT172","v":0},{"$f":"'✏You can copy and rename me'!AU172","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B173","v":0},{"$f":"'✏You can copy and rename me'!C173","v":0},{"$f":"'✏You can copy and rename me'!D173","v":0},{"$f":"'✏You can copy and rename me'!E173","v":0},{"$f":"'✏You can copy and rename me'!F173","v":" - "},{"$f":"'✏You can copy and rename me'!G173","v":0},{"$f":"'✏You can copy and rename me'!H173","v":0},{"$f":"'✏You can copy and rename me'!I173","v":0},{"$f":"'✏You can copy and rename me'!J173","v":0},{"$f":"'✏You can copy and rename me'!K173","v":0},{"$f":"'✏You can copy and rename me'!L173","v":0},{"$f":"'✏You can copy and rename me'!M173","v":0},{"$f":"'✏You can copy and rename me'!N173","v":0},{"$f":"'✏You can copy and rename me'!O173","v":0},{"$f":"'✏You can copy and rename me'!P173","v":0},{"$f":"'✏You can copy and rename me'!Q173","v":0},{"$f":"'✏You can copy and rename me'!R173","v":0},{"$f":"'✏You can copy and rename me'!S173","v":0},null,{"$f":"'✏You can copy and rename me'!U173","v":0},{"$f":"'✏You can copy and rename me'!V173","v":0},null,{"$f":"'✏You can copy and rename me'!X173","v":0},{"$f":"'✏You can copy and rename me'!Y173","v":0},null,{"$f":"'✏You can copy and rename me'!AA173","v":0},{"$f":"'✏You can copy and rename me'!AB173","v":0},null,{"$f":"'✏You can copy and rename me'!AD173","v":0},{"$f":"'✏You can copy and rename me'!AE173","v":0},null,{"$f":"'✏You can copy and rename me'!AG173","v":0},{"$f":"'✏You can copy and rename me'!AH173","v":0},null,{"$f":"'✏You can copy and rename me'!AJ173","v":0},{"$f":"'✏You can copy and rename me'!AK173","v":0},null,{"$f":"'✏You can copy and rename me'!AM173","v":0},{"$f":"'✏You can copy and rename me'!AN173","v":0},null,{"$f":"'✏You can copy and rename me'!AP173","v":0},{"$f":"'✏You can copy and rename me'!AQ173","v":0},null,{"$f":"'✏You can copy and rename me'!AS173","v":0},{"$f":"'✏You can copy and rename me'!AT173","v":0},{"$f":"'✏You can copy and rename me'!AU173","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B174","v":0},{"$f":"'✏You can copy and rename me'!C174","v":0},{"$f":"'✏You can copy and rename me'!D174","v":0},{"$f":"'✏You can copy and rename me'!E174","v":0},{"$f":"'✏You can copy and rename me'!F174","v":" - "},{"$f":"'✏You can copy and rename me'!G174","v":0},{"$f":"'✏You can copy and rename me'!H174","v":0},{"$f":"'✏You can copy and rename me'!I174","v":0},{"$f":"'✏You can copy and rename me'!J174","v":0},{"$f":"'✏You can copy and rename me'!K174","v":0},{"$f":"'✏You can copy and rename me'!L174","v":0},{"$f":"'✏You can copy and rename me'!M174","v":0},{"$f":"'✏You can copy and rename me'!N174","v":0},{"$f":"'✏You can copy and rename me'!O174","v":0},{"$f":"'✏You can copy and rename me'!P174","v":0},{"$f":"'✏You can copy and rename me'!Q174","v":0},{"$f":"'✏You can copy and rename me'!R174","v":0},{"$f":"'✏You can copy and rename me'!S174","v":0},null,{"$f":"'✏You can copy and rename me'!U174","v":0},{"$f":"'✏You can copy and rename me'!V174","v":0},null,{"$f":"'✏You can copy and rename me'!X174","v":0},{"$f":"'✏You can copy and rename me'!Y174","v":0},null,{"$f":"'✏You can copy and rename me'!AA174","v":0},{"$f":"'✏You can copy and rename me'!AB174","v":0},null,{"$f":"'✏You can copy and rename me'!AD174","v":0},{"$f":"'✏You can copy and rename me'!AE174","v":0},null,{"$f":"'✏You can copy and rename me'!AG174","v":0},{"$f":"'✏You can copy and rename me'!AH174","v":0},null,{"$f":"'✏You can copy and rename me'!AJ174","v":0},{"$f":"'✏You can copy and rename me'!AK174","v":0},null,{"$f":"'✏You can copy and rename me'!AM174","v":0},{"$f":"'✏You can copy and rename me'!AN174","v":0},null,{"$f":"'✏You can copy and rename me'!AP174","v":0},{"$f":"'✏You can copy and rename me'!AQ174","v":0},null,{"$f":"'✏You can copy and rename me'!AS174","v":0},{"$f":"'✏You can copy and rename me'!AT174","v":0},{"$f":"'✏You can copy and rename me'!AU174","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B175","v":0},{"$f":"'✏You can copy and rename me'!C175","v":0},{"$f":"'✏You can copy and rename me'!D175","v":0},{"$f":"'✏You can copy and rename me'!E175","v":0},{"$f":"'✏You can copy and rename me'!F175","v":" - "},{"$f":"'✏You can copy and rename me'!G175","v":0},{"$f":"'✏You can copy and rename me'!H175","v":0},{"$f":"'✏You can copy and rename me'!I175","v":0},{"$f":"'✏You can copy and rename me'!J175","v":0},{"$f":"'✏You can copy and rename me'!K175","v":0},{"$f":"'✏You can copy and rename me'!L175","v":0},{"$f":"'✏You can copy and rename me'!M175","v":0},{"$f":"'✏You can copy and rename me'!N175","v":0},{"$f":"'✏You can copy and rename me'!O175","v":0},{"$f":"'✏You can copy and rename me'!P175","v":0},{"$f":"'✏You can copy and rename me'!Q175","v":0},{"$f":"'✏You can copy and rename me'!R175","v":0},{"$f":"'✏You can copy and rename me'!S175","v":0},null,{"$f":"'✏You can copy and rename me'!U175","v":0},{"$f":"'✏You can copy and rename me'!V175","v":0},null,{"$f":"'✏You can copy and rename me'!X175","v":0},{"$f":"'✏You can copy and rename me'!Y175","v":0},null,{"$f":"'✏You can copy and rename me'!AA175","v":0},{"$f":"'✏You can copy and rename me'!AB175","v":0},null,{"$f":"'✏You can copy and rename me'!AD175","v":0},{"$f":"'✏You can copy and rename me'!AE175","v":0},null,{"$f":"'✏You can copy and rename me'!AG175","v":0},{"$f":"'✏You can copy and rename me'!AH175","v":0},null,{"$f":"'✏You can copy and rename me'!AJ175","v":0},{"$f":"'✏You can copy and rename me'!AK175","v":0},null,{"$f":"'✏You can copy and rename me'!AM175","v":0},{"$f":"'✏You can copy and rename me'!AN175","v":0},null,{"$f":"'✏You can copy and rename me'!AP175","v":0},{"$f":"'✏You can copy and rename me'!AQ175","v":0},null,{"$f":"'✏You can copy and rename me'!AS175","v":0},{"$f":"'✏You can copy and rename me'!AT175","v":0},{"$f":"'✏You can copy and rename me'!AU175","v":0},"Partner organisation 1",{"$f":"$G$6","v":0}]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B176","v":0},{"$f":"'✏You can copy and rename me'!C176","v":0},{"$f":"'✏You can copy and rename me'!D176","v":0},{"$f":"'✏You can copy and rename me'!E176","v":0},{"$f":"'✏You can copy and rename me'!F176","v":" - "},{"$f":"'✏You can copy and rename me'!G176","v":0},{"$f":"'✏You can copy and rename me'!H176","v":0},{"$f":"'✏You can copy and rename me'!I176","v":0},{"$f":"'✏You can copy and rename me'!J176","v":0},{"$f":"'✏You can copy and rename me'!K176","v":0},{"$f":"'✏You can copy and rename me'!L176","v":0},{"$f":"'✏You can copy and rename me'!M176","v":0},{"$f":"'✏You can copy and rename me'!N176","v":0},{"$f":"'✏You can copy and rename me'!O176","v":0},{"$f":"'✏You can copy and rename me'!P176","v":0},{"$f":"'✏You can copy and rename me'!Q176","v":0},{"$f":"'✏You can copy and rename me'!R176","v":0},{"$f":"'✏You can copy and rename me'!S176","v":0},null,{"$f":"'✏You can copy and rename me'!U176","v":0},{"$f":"'✏You can copy and rename me'!V176","v":0},null,{"$f":"'✏You can copy and rename me'!X176","v":0},{"$f":"'✏You can copy and rename me'!Y176","v":0},null,{"$f":"'✏You can copy and rename me'!AA176","v":0},{"$f":"'✏You can copy and rename me'!AB176","v":0},null,{"$f":"'✏You can copy and rename me'!AD176","v":0},{"$f":"'✏You can copy and rename me'!AE176","v":0},null,{"$f":"'✏You can copy and rename me'!AG176","v":0},{"$f":"'✏You can copy and rename me'!AH176","v":0},null,{"$f":"'✏You can copy and rename me'!AJ176","v":0},{"$f":"'✏You can copy and rename me'!AK176","v":0},null,{"$f":"'✏You can copy and rename me'!AM176","v":0},{"$f":"'✏You can copy and rename me'!AN176","v":0},null,{"$f":"'✏You can copy and rename me'!AP176","v":0},{"$f":"'✏You can copy and rename me'!AQ176","v":0},null,{"$f":"'✏You can copy and rename me'!AS176","v":0},{"$f":"'✏You can copy and rename me'!AT176","v":0},{"$f":"'✏You can copy and rename me'!AU176","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B177","v":0},{"$f":"'✏You can copy and rename me'!C177","v":0},{"$f":"'✏You can copy and rename me'!D177","v":0},{"$f":"'✏You can copy and rename me'!E177","v":0},{"$f":"'✏You can copy and rename me'!F177","v":" - "},{"$f":"'✏You can copy and rename me'!G177","v":0},{"$f":"'✏You can copy and rename me'!H177","v":0},{"$f":"'✏You can copy and rename me'!I177","v":0},{"$f":"'✏You can copy and rename me'!J177","v":0},{"$f":"'✏You can copy and rename me'!K177","v":0},{"$f":"'✏You can copy and rename me'!L177","v":0},{"$f":"'✏You can copy and rename me'!M177","v":0},{"$f":"'✏You can copy and rename me'!N177","v":0},{"$f":"'✏You can copy and rename me'!O177","v":0},{"$f":"'✏You can copy and rename me'!P177","v":0},{"$f":"'✏You can copy and rename me'!Q177","v":0},{"$f":"'✏You can copy and rename me'!R177","v":0},{"$f":"'✏You can copy and rename me'!S177","v":0},null,{"$f":"'✏You can copy and rename me'!U177","v":0},{"$f":"'✏You can copy and rename me'!V177","v":0},null,{"$f":"'✏You can copy and rename me'!X177","v":0},{"$f":"'✏You can copy and rename me'!Y177","v":0},null,{"$f":"'✏You can copy and rename me'!AA177","v":0},{"$f":"'✏You can copy and rename me'!AB177","v":0},null,{"$f":"'✏You can copy and rename me'!AD177","v":0},{"$f":"'✏You can copy and rename me'!AE177","v":0},null,{"$f":"'✏You can copy and rename me'!AG177","v":0},{"$f":"'✏You can copy and rename me'!AH177","v":0},null,{"$f":"'✏You can copy and rename me'!AJ177","v":0},{"$f":"'✏You can copy and rename me'!AK177","v":0},null,{"$f":"'✏You can copy and rename me'!AM177","v":0},{"$f":"'✏You can copy and rename me'!AN177","v":0},null,{"$f":"'✏You can copy and rename me'!AP177","v":0},{"$f":"'✏You can copy and rename me'!AQ177","v":0},null,{"$f":"'✏You can copy and rename me'!AS177","v":0},{"$f":"'✏You can copy and rename me'!AT177","v":0},{"$f":"'✏You can copy and rename me'!AU177","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B178","v":0},{"$f":"'✏You can copy and rename me'!C178","v":0},{"$f":"'✏You can copy and rename me'!D178","v":0},{"$f":"'✏You can copy and rename me'!E178","v":0},{"$f":"'✏You can copy and rename me'!F178","v":" - "},{"$f":"'✏You can copy and rename me'!G178","v":0},{"$f":"'✏You can copy and rename me'!H178","v":0},{"$f":"'✏You can copy and rename me'!I178","v":0},{"$f":"'✏You can copy and rename me'!J178","v":0},{"$f":"'✏You can copy and rename me'!K178","v":0},{"$f":"'✏You can copy and rename me'!L178","v":0},{"$f":"'✏You can copy and rename me'!M178","v":0},{"$f":"'✏You can copy and rename me'!N178","v":0},{"$f":"'✏You can copy and rename me'!O178","v":0},{"$f":"'✏You can copy and rename me'!P178","v":0},{"$f":"'✏You can copy and rename me'!Q178","v":0},{"$f":"'✏You can copy and rename me'!R178","v":0},{"$f":"'✏You can copy and rename me'!S178","v":0},null,{"$f":"'✏You can copy and rename me'!U178","v":0},{"$f":"'✏You can copy and rename me'!V178","v":0},null,{"$f":"'✏You can copy and rename me'!X178","v":0},{"$f":"'✏You can copy and rename me'!Y178","v":0},null,{"$f":"'✏You can copy and rename me'!AA178","v":0},{"$f":"'✏You can copy and rename me'!AB178","v":0},null,{"$f":"'✏You can copy and rename me'!AD178","v":0},{"$f":"'✏You can copy and rename me'!AE178","v":0},null,{"$f":"'✏You can copy and rename me'!AG178","v":0},{"$f":"'✏You can copy and rename me'!AH178","v":0},null,{"$f":"'✏You can copy and rename me'!AJ178","v":0},{"$f":"'✏You can copy and rename me'!AK178","v":0},null,{"$f":"'✏You can copy and rename me'!AM178","v":0},{"$f":"'✏You can copy and rename me'!AN178","v":0},null,{"$f":"'✏You can copy and rename me'!AP178","v":0},{"$f":"'✏You can copy and rename me'!AQ178","v":0},null,{"$f":"'✏You can copy and rename me'!AS178","v":0},{"$f":"'✏You can copy and rename me'!AT178","v":0},{"$f":"'✏You can copy and rename me'!AU178","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B179","v":0},{"$f":"'✏You can copy and rename me'!C179","v":0},{"$f":"'✏You can copy and rename me'!D179","v":0},{"$f":"'✏You can copy and rename me'!E179","v":0},{"$f":"'✏You can copy and rename me'!F179","v":" - "},{"$f":"'✏You can copy and rename me'!G179","v":0},{"$f":"'✏You can copy and rename me'!H179","v":0},{"$f":"'✏You can copy and rename me'!I179","v":0},{"$f":"'✏You can copy and rename me'!J179","v":0},{"$f":"'✏You can copy and rename me'!K179","v":0},{"$f":"'✏You can copy and rename me'!L179","v":0},{"$f":"'✏You can copy and rename me'!M179","v":0},{"$f":"'✏You can copy and rename me'!N179","v":0},{"$f":"'✏You can copy and rename me'!O179","v":0},{"$f":"'✏You can copy and rename me'!P179","v":0},{"$f":"'✏You can copy and rename me'!Q179","v":0},{"$f":"'✏You can copy and rename me'!R179","v":0},{"$f":"'✏You can copy and rename me'!S179","v":0},null,{"$f":"'✏You can copy and rename me'!U179","v":0},{"$f":"'✏You can copy and rename me'!V179","v":0},null,{"$f":"'✏You can copy and rename me'!X179","v":0},{"$f":"'✏You can copy and rename me'!Y179","v":0},null,{"$f":"'✏You can copy and rename me'!AA179","v":0},{"$f":"'✏You can copy and rename me'!AB179","v":0},null,{"$f":"'✏You can copy and rename me'!AD179","v":0},{"$f":"'✏You can copy and rename me'!AE179","v":0},null,{"$f":"'✏You can copy and rename me'!AG179","v":0},{"$f":"'✏You can copy and rename me'!AH179","v":0},null,{"$f":"'✏You can copy and rename me'!AJ179","v":0},{"$f":"'✏You can copy and rename me'!AK179","v":0},null,{"$f":"'✏You can copy and rename me'!AM179","v":0},{"$f":"'✏You can copy and rename me'!AN179","v":0},null,{"$f":"'✏You can copy and rename me'!AP179","v":0},{"$f":"'✏You can copy and rename me'!AQ179","v":0},null,{"$f":"'✏You can copy and rename me'!AS179","v":0},{"$f":"'✏You can copy and rename me'!AT179","v":0},{"$f":"'✏You can copy and rename me'!AU179","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B180","v":0},{"$f":"'✏You can copy and rename me'!C180","v":0},{"$f":"'✏You can copy and rename me'!D180","v":0},{"$f":"'✏You can copy and rename me'!E180","v":0},{"$f":"'✏You can copy and rename me'!F180","v":" - "},{"$f":"'✏You can copy and rename me'!G180","v":0},{"$f":"'✏You can copy and rename me'!H180","v":0},{"$f":"'✏You can copy and rename me'!I180","v":0},{"$f":"'✏You can copy and rename me'!J180","v":0},{"$f":"'✏You can copy and rename me'!K180","v":0},{"$f":"'✏You can copy and rename me'!L180","v":0},{"$f":"'✏You can copy and rename me'!M180","v":0},{"$f":"'✏You can copy and rename me'!N180","v":0},{"$f":"'✏You can copy and rename me'!O180","v":0},{"$f":"'✏You can copy and rename me'!P180","v":0},{"$f":"'✏You can copy and rename me'!Q180","v":0},{"$f":"'✏You can copy and rename me'!R180","v":0},{"$f":"'✏You can copy and rename me'!S180","v":0},null,{"$f":"'✏You can copy and rename me'!U180","v":0},{"$f":"'✏You can copy and rename me'!V180","v":0},null,{"$f":"'✏You can copy and rename me'!X180","v":0},{"$f":"'✏You can copy and rename me'!Y180","v":0},null,{"$f":"'✏You can copy and rename me'!AA180","v":0},{"$f":"'✏You can copy and rename me'!AB180","v":0},null,{"$f":"'✏You can copy and rename me'!AD180","v":0},{"$f":"'✏You can copy and rename me'!AE180","v":0},null,{"$f":"'✏You can copy and rename me'!AG180","v":0},{"$f":"'✏You can copy and rename me'!AH180","v":0},null,{"$f":"'✏You can copy and rename me'!AJ180","v":0},{"$f":"'✏You can copy and rename me'!AK180","v":0},null,{"$f":"'✏You can copy and rename me'!AM180","v":0},{"$f":"'✏You can copy and rename me'!AN180","v":0},null,{"$f":"'✏You can copy and rename me'!AP180","v":0},{"$f":"'✏You can copy and rename me'!AQ180","v":0},null,{"$f":"'✏You can copy and rename me'!AS180","v":0},{"$f":"'✏You can copy and rename me'!AT180","v":0},{"$f":"'✏You can copy and rename me'!AU180","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B181","v":0},{"$f":"'✏You can copy and rename me'!C181","v":0},{"$f":"'✏You can copy and rename me'!D181","v":0},{"$f":"'✏You can copy and rename me'!E181","v":0},{"$f":"'✏You can copy and rename me'!F181","v":" - "},{"$f":"'✏You can copy and rename me'!G181","v":0},{"$f":"'✏You can copy and rename me'!H181","v":0},{"$f":"'✏You can copy and rename me'!I181","v":0},{"$f":"'✏You can copy and rename me'!J181","v":0},{"$f":"'✏You can copy and rename me'!K181","v":0},{"$f":"'✏You can copy and rename me'!L181","v":0},{"$f":"'✏You can copy and rename me'!M181","v":0},{"$f":"'✏You can copy and rename me'!N181","v":0},{"$f":"'✏You can copy and rename me'!O181","v":0},{"$f":"'✏You can copy and rename me'!P181","v":0},{"$f":"'✏You can copy and rename me'!Q181","v":0},{"$f":"'✏You can copy and rename me'!R181","v":0},{"$f":"'✏You can copy and rename me'!S181","v":0},null,{"$f":"'✏You can copy and rename me'!U181","v":0},{"$f":"'✏You can copy and rename me'!V181","v":0},null,{"$f":"'✏You can copy and rename me'!X181","v":0},{"$f":"'✏You can copy and rename me'!Y181","v":0},null,{"$f":"'✏You can copy and rename me'!AA181","v":0},{"$f":"'✏You can copy and rename me'!AB181","v":0},null,{"$f":"'✏You can copy and rename me'!AD181","v":0},{"$f":"'✏You can copy and rename me'!AE181","v":0},null,{"$f":"'✏You can copy and rename me'!AG181","v":0},{"$f":"'✏You can copy and rename me'!AH181","v":0},null,{"$f":"'✏You can copy and rename me'!AJ181","v":0},{"$f":"'✏You can copy and rename me'!AK181","v":0},null,{"$f":"'✏You can copy and rename me'!AM181","v":0},{"$f":"'✏You can copy and rename me'!AN181","v":0},null,{"$f":"'✏You can copy and rename me'!AP181","v":0},{"$f":"'✏You can copy and rename me'!AQ181","v":0},null,{"$f":"'✏You can copy and rename me'!AS181","v":0},{"$f":"'✏You can copy and rename me'!AT181","v":0},{"$f":"'✏You can copy and rename me'!AU181","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B182","v":0},{"$f":"'✏You can copy and rename me'!C182","v":0},{"$f":"'✏You can copy and rename me'!D182","v":0},{"$f":"'✏You can copy and rename me'!E182","v":0},{"$f":"'✏You can copy and rename me'!F182","v":" - "},{"$f":"'✏You can copy and rename me'!G182","v":0},{"$f":"'✏You can copy and rename me'!H182","v":0},{"$f":"'✏You can copy and rename me'!I182","v":0},{"$f":"'✏You can copy and rename me'!J182","v":0},{"$f":"'✏You can copy and rename me'!K182","v":0},{"$f":"'✏You can copy and rename me'!L182","v":0},{"$f":"'✏You can copy and rename me'!M182","v":0},{"$f":"'✏You can copy and rename me'!N182","v":0},{"$f":"'✏You can copy and rename me'!O182","v":0},{"$f":"'✏You can copy and rename me'!P182","v":0},{"$f":"'✏You can copy and rename me'!Q182","v":0},{"$f":"'✏You can copy and rename me'!R182","v":0},{"$f":"'✏You can copy and rename me'!S182","v":0},null,{"$f":"'✏You can copy and rename me'!U182","v":0},{"$f":"'✏You can copy and rename me'!V182","v":0},null,{"$f":"'✏You can copy and rename me'!X182","v":0},{"$f":"'✏You can copy and rename me'!Y182","v":0},null,{"$f":"'✏You can copy and rename me'!AA182","v":0},{"$f":"'✏You can copy and rename me'!AB182","v":0},null,{"$f":"'✏You can copy and rename me'!AD182","v":0},{"$f":"'✏You can copy and rename me'!AE182","v":0},null,{"$f":"'✏You can copy and rename me'!AG182","v":0},{"$f":"'✏You can copy and rename me'!AH182","v":0},null,{"$f":"'✏You can copy and rename me'!AJ182","v":0},{"$f":"'✏You can copy and rename me'!AK182","v":0},null,{"$f":"'✏You can copy and rename me'!AM182","v":0},{"$f":"'✏You can copy and rename me'!AN182","v":0},null,{"$f":"'✏You can copy and rename me'!AP182","v":0},{"$f":"'✏You can copy and rename me'!AQ182","v":0},null,{"$f":"'✏You can copy and rename me'!AS182","v":0},{"$f":"'✏You can copy and rename me'!AT182","v":0},{"$f":"'✏You can copy and rename me'!AU182","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B183","v":0},{"$f":"'✏You can copy and rename me'!C183","v":0},{"$f":"'✏You can copy and rename me'!D183","v":0},{"$f":"'✏You can copy and rename me'!E183","v":0},{"$f":"'✏You can copy and rename me'!F183","v":" - "},{"$f":"'✏You can copy and rename me'!G183","v":0},{"$f":"'✏You can copy and rename me'!H183","v":0},{"$f":"'✏You can copy and rename me'!I183","v":0},{"$f":"'✏You can copy and rename me'!J183","v":0},{"$f":"'✏You can copy and rename me'!K183","v":0},{"$f":"'✏You can copy and rename me'!L183","v":0},{"$f":"'✏You can copy and rename me'!M183","v":0},{"$f":"'✏You can copy and rename me'!N183","v":0},{"$f":"'✏You can copy and rename me'!O183","v":0},{"$f":"'✏You can copy and rename me'!P183","v":0},{"$f":"'✏You can copy and rename me'!Q183","v":0},{"$f":"'✏You can copy and rename me'!R183","v":0},{"$f":"'✏You can copy and rename me'!S183","v":0},null,{"$f":"'✏You can copy and rename me'!U183","v":0},{"$f":"'✏You can copy and rename me'!V183","v":0},null,{"$f":"'✏You can copy and rename me'!X183","v":0},{"$f":"'✏You can copy and rename me'!Y183","v":0},null,{"$f":"'✏You can copy and rename me'!AA183","v":0},{"$f":"'✏You can copy and rename me'!AB183","v":0},null,{"$f":"'✏You can copy and rename me'!AD183","v":0},{"$f":"'✏You can copy and rename me'!AE183","v":0},null,{"$f":"'✏You can copy and rename me'!AG183","v":0},{"$f":"'✏You can copy and rename me'!AH183","v":0},null,{"$f":"'✏You can copy and rename me'!AJ183","v":0},{"$f":"'✏You can copy and rename me'!AK183","v":0},null,{"$f":"'✏You can copy and rename me'!AM183","v":0},{"$f":"'✏You can copy and rename me'!AN183","v":0},null,{"$f":"'✏You can copy and rename me'!AP183","v":0},{"$f":"'✏You can copy and rename me'!AQ183","v":0},null,{"$f":"'✏You can copy and rename me'!AS183","v":0},{"$f":"'✏You can copy and rename me'!AT183","v":0},{"$f":"'✏You can copy and rename me'!AU183","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B184","v":0},{"$f":"'✏You can copy and rename me'!C184","v":0},{"$f":"'✏You can copy and rename me'!D184","v":0},{"$f":"'✏You can copy and rename me'!E184","v":0},{"$f":"'✏You can copy and rename me'!F184","v":" - "},{"$f":"'✏You can copy and rename me'!G184","v":0},{"$f":"'✏You can copy and rename me'!H184","v":0},{"$f":"'✏You can copy and rename me'!I184","v":0},{"$f":"'✏You can copy and rename me'!J184","v":0},{"$f":"'✏You can copy and rename me'!K184","v":0},{"$f":"'✏You can copy and rename me'!L184","v":0},{"$f":"'✏You can copy and rename me'!M184","v":0},{"$f":"'✏You can copy and rename me'!N184","v":0},{"$f":"'✏You can copy and rename me'!O184","v":0},{"$f":"'✏You can copy and rename me'!P184","v":0},{"$f":"'✏You can copy and rename me'!Q184","v":0},{"$f":"'✏You can copy and rename me'!R184","v":0},{"$f":"'✏You can copy and rename me'!S184","v":0},null,{"$f":"'✏You can copy and rename me'!U184","v":0},{"$f":"'✏You can copy and rename me'!V184","v":0},null,{"$f":"'✏You can copy and rename me'!X184","v":0},{"$f":"'✏You can copy and rename me'!Y184","v":0},null,{"$f":"'✏You can copy and rename me'!AA184","v":0},{"$f":"'✏You can copy and rename me'!AB184","v":0},null,{"$f":"'✏You can copy and rename me'!AD184","v":0},{"$f":"'✏You can copy and rename me'!AE184","v":0},null,{"$f":"'✏You can copy and rename me'!AG184","v":0},{"$f":"'✏You can copy and rename me'!AH184","v":0},null,{"$f":"'✏You can copy and rename me'!AJ184","v":0},{"$f":"'✏You can copy and rename me'!AK184","v":0},null,{"$f":"'✏You can copy and rename me'!AM184","v":0},{"$f":"'✏You can copy and rename me'!AN184","v":0},null,{"$f":"'✏You can copy and rename me'!AP184","v":0},{"$f":"'✏You can copy and rename me'!AQ184","v":0},null,{"$f":"'✏You can copy and rename me'!AS184","v":0},{"$f":"'✏You can copy and rename me'!AT184","v":0},{"$f":"'✏You can copy and rename me'!AU184","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"'✏You can copy and rename me'!B185","v":0},{"$f":"'✏You can copy and rename me'!C185","v":0},{"$f":"'✏You can copy and rename me'!D185","v":0},{"$f":"'✏You can copy and rename me'!E185","v":0},{"$f":"'✏You can copy and rename me'!F185","v":" - "},{"$f":"'✏You can copy and rename me'!G185","v":0},{"$f":"'✏You can copy and rename me'!H185","v":0},{"$f":"'✏You can copy and rename me'!I185","v":0},{"$f":"'✏You can copy and rename me'!J185","v":0},{"$f":"'✏You can copy and rename me'!K185","v":0},{"$f":"'✏You can copy and rename me'!L185","v":0},{"$f":"'✏You can copy and rename me'!M185","v":0},{"$f":"'✏You can copy and rename me'!N185","v":0},{"$f":"'✏You can copy and rename me'!O185","v":0},{"$f":"'✏You can copy and rename me'!P185","v":0},{"$f":"'✏You can copy and rename me'!Q185","v":0},{"$f":"'✏You can copy and rename me'!R185","v":0},{"$f":"'✏You can copy and rename me'!S185","v":0},null,{"$f":"'✏You can copy and rename me'!U185","v":0},{"$f":"'✏You can copy and rename me'!V185","v":0},null,{"$f":"'✏You can copy and rename me'!X185","v":0},{"$f":"'✏You can copy and rename me'!Y185","v":0},null,{"$f":"'✏You can copy and rename me'!AA185","v":0},{"$f":"'✏You can copy and rename me'!AB185","v":0},null,{"$f":"'✏You can copy and rename me'!AD185","v":0},{"$f":"'✏You can copy and rename me'!AE185","v":0},null,{"$f":"'✏You can copy and rename me'!AG185","v":0},{"$f":"'✏You can copy and rename me'!AH185","v":0},null,{"$f":"'✏You can copy and rename me'!AJ185","v":0},{"$f":"'✏You can copy and rename me'!AK185","v":0},null,{"$f":"'✏You can copy and rename me'!AM185","v":0},{"$f":"'✏You can copy and rename me'!AN185","v":0},null,{"$f":"'✏You can copy and rename me'!AP185","v":0},{"$f":"'✏You can copy and rename me'!AQ185","v":0},null,{"$f":"'✏You can copy and rename me'!AS185","v":0},{"$f":"'✏You can copy and rename me'!AT185","v":0},{"$f":"'✏You can copy and rename me'!AU185","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q186:AR186)","v":0},null,{"$f":"'✏You can copy and rename me'!B186","v":0},{"$f":"'✏You can copy and rename me'!C186","v":0},{"$f":"'✏You can copy and rename me'!D186","v":0},{"$f":"'✏You can copy and rename me'!E186","v":0},{"$f":"'✏You can copy and rename me'!F186","v":" - "},{"$f":"'✏You can copy and rename me'!G186","v":0},{"$f":"'✏You can copy and rename me'!H186","v":0},{"$f":"'✏You can copy and rename me'!I186","v":0},{"$f":"'✏You can copy and rename me'!J186","v":0},{"$f":"'✏You can copy and rename me'!K186","v":0},{"$f":"'✏You can copy and rename me'!L186","v":0},{"$f":"'✏You can copy and rename me'!M186","v":0},{"$f":"'✏You can copy and rename me'!N186","v":0},{"$f":"'✏You can copy and rename me'!O186","v":0},{"$f":"'✏You can copy and rename me'!P186","v":0},{"$f":"'✏You can copy and rename me'!Q186","v":0},{"$f":"'✏You can copy and rename me'!R186","v":0},{"$f":"'✏You can copy and rename me'!S186","v":0},{"$f":"'✏You can copy and rename me'!T186","v":0},{"$f":"'✏You can copy and rename me'!U186","v":0},{"$f":"'✏You can copy and rename me'!V186","v":0},{"$f":"'✏You can copy and rename me'!W186","v":0},{"$f":"'✏You can copy and rename me'!X186","v":0},{"$f":"'✏You can copy and rename me'!Y186","v":0},{"$f":"'✏You can copy and rename me'!Z186","v":0},{"$f":"'✏You can copy and rename me'!AA186","v":0},{"$f":"'✏You can copy and rename me'!AB186","v":0},{"$f":"'✏You can copy and rename me'!AC186","v":0},{"$f":"'✏You can copy and rename me'!AD186","v":0},{"$f":"'✏You can copy and rename me'!AE186","v":0},{"$f":"'✏You can copy and rename me'!AF186","v":0},{"$f":"'✏You can copy and rename me'!AG186","v":0},{"$f":"'✏You can copy and rename me'!AH186","v":0},{"$f":"'✏You can copy and rename me'!AI186","v":0},{"$f":"'✏You can copy and rename me'!AJ186","v":0},{"$f":"'✏You can copy and rename me'!AK186","v":0},{"$f":"'✏You can copy and rename me'!AL186","v":0},{"$f":"'✏You can copy and rename me'!AM186","v":0},{"$f":"'✏You can copy and rename me'!AN186","v":0},{"$f":"'✏You can copy and rename me'!AO186","v":0},{"$f":"'✏You can copy and rename me'!AP186","v":0},{"$f":"'✏You can copy and rename me'!AQ186","v":0},{"$f":"'✏You can copy and rename me'!AR186","v":0},{"$f":"'✏You can copy and rename me'!AS186","v":0},{"$f":"'✏You can copy and rename me'!AT186","v":0},{"$f":"'✏You can copy and rename me'!AU186","v":0},"Partner organisation 1",0]
[null,null,null,null,null," - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q187:AR187)","v":0},null,{"$f":"'✏You can copy and rename me'!B187","v":0},{"$f":"'✏You can copy and rename me'!C187","v":0},{"$f":"'✏You can copy and rename me'!D187","v":0},{"$f":"'✏You can copy and rename me'!E187","v":0},{"$f":"'✏You can copy and rename me'!F187","v":" - "},{"$f":"'✏You can copy and rename me'!G187","v":0},{"$f":"'✏You can copy and rename me'!H187","v":0},{"$f":"'✏You can copy and rename me'!I187","v":0},{"$f":"'✏You can copy and rename me'!J187","v":0},{"$f":"'✏You can copy and rename me'!K187","v":0},{"$f":"'✏You can copy and rename me'!L187","v":0},{"$f":"'✏You can copy and rename me'!M187","v":0},{"$f":"'✏You can copy and rename me'!N187","v":0},{"$f":"'✏You can copy and rename me'!O187","v":0},{"$f":"'✏You can copy and rename me'!P187","v":0},{"$f":"'✏You can copy and rename me'!Q187","v":0},{"$f":"'✏You can copy and rename me'!R187","v":0},{"$f":"'✏You can copy and rename me'!S187","v":0},{"$f":"'✏You can copy and rename me'!T187","v":0},{"$f":"'✏You can copy and rename me'!U187","v":0},{"$f":"'✏You can copy and rename me'!V187","v":0},{"$f":"'✏You can copy and rename me'!W187","v":0},{"$f":"'✏You can copy and rename me'!X187","v":0},{"$f":"'✏You can copy and rename me'!Y187","v":0},{"$f":"'✏You can copy and rename me'!Z187","v":0},{"$f":"'✏You can copy and rename me'!AA187","v":0},{"$f":"'✏You can copy and rename me'!AB187","v":0},{"$f":"'✏You can copy and rename me'!AC187","v":0},{"$f":"'✏You can copy and rename me'!AD187","v":0},{"$f":"'✏You can copy and rename me'!AE187","v":0},{"$f":"'✏You can copy and rename me'!AF187","v":0},{"$f":"'✏You can copy and rename me'!AG187","v":0},{"$f":"'✏You can copy and rename me'!AH187","v":0},{"$f":"'✏You can copy and rename me'!AI187","v":0},{"$f":"'✏You can copy and rename me'!AJ187","v":0},{"$f":"'✏You can copy and rename me'!AK187","v":0},{"$f":"'✏You can copy and rename me'!AL187","v":0},{"$f":"'✏You can copy and rename me'!AM187","v":0},{"$f":"'✏You can copy and rename me'!AN187","v":0},{"$f":"'✏You can copy and rename me'!AO187","v":0},{"$f":"'✏You can copy and rename me'!AP187","v":0},{"$f":"'✏You can copy and rename me'!AQ187","v":0},{"$f":"'✏You can copy and rename me'!AR187","v":0},{"$f":"'✏You can copy and rename me'!AS187","v":0},{"$f":"'✏You can copy and rename me'!AT187","v":0},{"$f":"'✏You can copy and rename me'!AU187","v":0},"Partner organisation 1",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sum of project costs Other sources",null,null,null,{"$f":"SUM(Q168:Q187)","v":0},null,null,{"$f":"SUM(T168:T187)","v":0},null,null,{"$f":"SUM(W168:W187)","v":0},null,null,{"$f":"SUM(Z168:Z187)","v":0},null,null,{"$f":"SUM(AC168:AC187)","v":0},null,null,{"$f":"SUM(AF168:AF187)","v":0},null,null,{"$f":"SUM(AI168:AI187)","v":0},null,null,{"$f":"SUM(AL168:AL187)","v":0},null,null,{"$f":"SUM(AO168:AO187)","v":0},null,null,{"$f":"SUM(AR168:AR187)","v":0},null,null,{"$f":"SUM(Q188:AR188)","v":0},null,{"$f":"'✏You can copy and rename me'!B188","v":0},{"$f":"'✏You can copy and rename me'!C188","v":0},{"$f":"'✏You can copy and rename me'!D188","v":0},{"$f":"'✏You can copy and rename me'!E188","v":0},{"$f":"'✏You can copy and rename me'!F188","v":0},{"$f":"'✏You can copy and rename me'!G188","v":0},{"$f":"'✏You can copy and rename me'!H188","v":0},{"$f":"'✏You can copy and rename me'!I188","v":0},{"$f":"'✏You can copy and rename me'!J188","v":0},{"$f":"'✏You can copy and rename me'!K188","v":0},{"$f":"'✏You can copy and rename me'!L188","v":0},{"$f":"'✏You can copy and rename me'!M188","v":"Sum of project costs Other sources"},{"$f":"'✏You can copy and rename me'!N188","v":0},{"$f":"'✏You can copy and rename me'!O188","v":0},{"$f":"'✏You can copy and rename me'!P188","v":0},{"$f":"'✏You can copy and rename me'!Q188","v":0},{"$f":"'✏You can copy and rename me'!R188","v":0},{"$f":"'✏You can copy and rename me'!S188","v":0},{"$f":"'✏You can copy and rename me'!T188","v":0},{"$f":"'✏You can copy and rename me'!U188","v":0},{"$f":"'✏You can copy and rename me'!V188","v":0},{"$f":"'✏You can copy and rename me'!W188","v":0},{"$f":"'✏You can copy and rename me'!X188","v":0},{"$f":"'✏You can copy and rename me'!Y188","v":0},{"$f":"'✏You can copy and rename me'!Z188","v":0},{"$f":"'✏You can copy and rename me'!AA188","v":0},{"$f":"'✏You can copy and rename me'!AB188","v":0},{"$f":"'✏You can copy and rename me'!AC188","v":0},{"$f":"'✏You can copy and rename me'!AD188","v":0},{"$f":"'✏You can copy and rename me'!AE188","v":0},{"$f":"'✏You can copy and rename me'!AF188","v":0},{"$f":"'✏You can copy and rename me'!AG188","v":0},{"$f":"'✏You can copy and rename me'!AH188","v":0},{"$f":"'✏You can copy and rename me'!AI188","v":0},{"$f":"'✏You can copy and rename me'!AJ188","v":0},{"$f":"'✏You can copy and rename me'!AK188","v":0},{"$f":"'✏You can copy and rename me'!AL188","v":0},{"$f":"'✏You can copy and rename me'!AM188","v":0},{"$f":"'✏You can copy and rename me'!AN188","v":0},{"$f":"'✏You can copy and rename me'!AO188","v":0},{"$f":"'✏You can copy and rename me'!AP188","v":0},{"$f":"'✏You can copy and rename me'!AQ188","v":0},{"$f":"'✏You can copy and rename me'!AR188","v":0},{"$f":"'✏You can copy and rename me'!AS188","v":0},{"$f":"'✏You can copy and rename me'!AT188","v":0},{"$f":"'✏You can copy and rename me'!AU188","v":0},"Partner organisation 1",0]
[null,null,null,null,"Total Project costs (C)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q148","v":0},null,null,{"$f":"T148","v":0},null,null,{"$f":"W148","v":0},null,null,{"$f":"Z148","v":0},null,null,{"$f":"AC148","v":0},null,null,{"$f":"AF148","v":0},null,null,{"$f":"AI148","v":0},null,null,{"$f":"AL148","v":0},null,null,{"$f":"AO148","v":0},null,null,{"$f":"AR148","v":0},null,null,{"$f":"AU148","v":0},null,{"$f":"'✏You can copy and rename me'!B189","v":0},{"$f":"'✏You can copy and rename me'!C189","v":0},{"$f":"'✏You can copy and rename me'!D189","v":0},{"$f":"'✏You can copy and rename me'!E189","v":"Total Project costs (C)"},{"$f":"'✏You can copy and rename me'!F189","v":0},{"$f":"'✏You can copy and rename me'!G189","v":0},{"$f":"'✏You can copy and rename me'!H189","v":0},{"$f":"'✏You can copy and rename me'!I189","v":0},{"$f":"'✏You can copy and rename me'!J189","v":0},{"$f":"'✏You can copy and rename me'!K189","v":0},{"$f":"'✏You can copy and rename me'!L189","v":0},{"$f":"'✏You can copy and rename me'!M189","v":0},{"$f":"'✏You can copy and rename me'!N189","v":0},{"$f":"'✏You can copy and rename me'!O189","v":0},{"$f":"'✏You can copy and rename me'!P189","v":0},{"$f":"'✏You can copy and rename me'!Q189","v":0},{"$f":"'✏You can copy and rename me'!R189","v":0},{"$f":"'✏You can copy and rename me'!S189","v":0},{"$f":"'✏You can copy and rename me'!T189","v":0},{"$f":"'✏You can copy and rename me'!U189","v":0},{"$f":"'✏You can copy and rename me'!V189","v":0},{"$f":"'✏You can copy and rename me'!W189","v":0},{"$f":"'✏You can copy and rename me'!X189","v":0},{"$f":"'✏You can copy and rename me'!Y189","v":0},{"$f":"'✏You can copy and rename me'!Z189","v":0},{"$f":"'✏You can copy and rename me'!AA189","v":0},{"$f":"'✏You can copy and rename me'!AB189","v":0},{"$f":"'✏You can copy and rename me'!AC189","v":0},{"$f":"'✏You can copy and rename me'!AD189","v":0},{"$f":"'✏You can copy and rename me'!AE189","v":0},{"$f":"'✏You can copy and rename me'!AF189","v":0},{"$f":"'✏You can copy and rename me'!AG189","v":0},{"$f":"'✏You can copy and rename me'!AH189","v":0},{"$f":"'✏You can copy and rename me'!AI189","v":0},{"$f":"'✏You can copy and rename me'!AJ189","v":0},{"$f":"'✏You can copy and rename me'!AK189","v":0},{"$f":"'✏You can copy and rename me'!AL189","v":0},{"$f":"'✏You can copy and rename me'!AM189","v":0},{"$f":"'✏You can copy and rename me'!AN189","v":0},{"$f":"'✏You can copy and rename me'!AO189","v":0},{"$f":"'✏You can copy and rename me'!AP189","v":0},{"$f":"'✏You can copy and rename me'!AQ189","v":0},{"$f":"'✏You can copy and rename me'!AR189","v":0},{"$f":"'✏You can copy and rename me'!AS189","v":0},{"$f":"'✏You can copy and rename me'!AT189","v":0},{"$f":"'✏You can copy and rename me'!AU189","v":0},"Partner organisation 1",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B190","v":0},{"$f":"'✏You can copy and rename me'!C190","v":0},{"$f":"'✏You can copy and rename me'!D190","v":0},{"$f":"'✏You can copy and rename me'!E190","v":0},{"$f":"'✏You can copy and rename me'!F190","v":0},{"$f":"'✏You can copy and rename me'!G190","v":0},{"$f":"'✏You can copy and rename me'!H190","v":0},{"$f":"'✏You can copy and rename me'!I190","v":0},{"$f":"'✏You can copy and rename me'!J190","v":0},{"$f":"'✏You can copy and rename me'!K190","v":0},{"$f":"'✏You can copy and rename me'!L190","v":0},{"$f":"'✏You can copy and rename me'!M190","v":0},{"$f":"'✏You can copy and rename me'!N190","v":0},{"$f":"'✏You can copy and rename me'!O190","v":0},{"$f":"'✏You can copy and rename me'!P190","v":0},{"$f":"'✏You can copy and rename me'!Q190","v":0},{"$f":"'✏You can copy and rename me'!R190","v":0},{"$f":"'✏You can copy and rename me'!S190","v":0},{"$f":"'✏You can copy and rename me'!T190","v":0},{"$f":"'✏You can copy and rename me'!U190","v":0},{"$f":"'✏You can copy and rename me'!V190","v":0},{"$f":"'✏You can copy and rename me'!W190","v":0},{"$f":"'✏You can copy and rename me'!X190","v":0},{"$f":"'✏You can copy and rename me'!Y190","v":0},{"$f":"'✏You can copy and rename me'!Z190","v":0},{"$f":"'✏You can copy and rename me'!AA190","v":0},{"$f":"'✏You can copy and rename me'!AB190","v":0},{"$f":"'✏You can copy and rename me'!AC190","v":0},{"$f":"'✏You can copy and rename me'!AD190","v":0},{"$f":"'✏You can copy and rename me'!AE190","v":0},{"$f":"'✏You can copy and rename me'!AF190","v":0},{"$f":"'✏You can copy and rename me'!AG190","v":0},{"$f":"'✏You can copy and rename me'!AH190","v":0},{"$f":"'✏You can copy and rename me'!AI190","v":0},{"$f":"'✏You can copy and rename me'!AJ190","v":0},{"$f":"'✏You can copy and rename me'!AK190","v":0},{"$f":"'✏You can copy and rename me'!AL190","v":0},{"$f":"'✏You can copy and rename me'!AM190","v":0},{"$f":"'✏You can copy and rename me'!AN190","v":0},{"$f":"'✏You can copy and rename me'!AO190","v":0},{"$f":"'✏You can copy and rename me'!AP190","v":0},{"$f":"'✏You can copy and rename me'!AQ190","v":0},{"$f":"'✏You can copy and rename me'!AR190","v":0},{"$f":"'✏You can copy and rename me'!AS190","v":0},{"$f":"'✏You can copy and rename me'!AT190","v":0},{"$f":"'✏You can copy and rename me'!AU190","v":0},"Partner organisation 1",0]
[null,null,null,null,"Applied for from the foundation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B191","v":0},{"$f":"'✏You can copy and rename me'!C191","v":0},{"$f":"'✏You can copy and rename me'!D191","v":0},{"$f":"'✏You can copy and rename me'!E191","v":"Applied for from the foundation"},{"$f":"'✏You can copy and rename me'!F191","v":0},{"$f":"'✏You can copy and rename me'!G191","v":0},{"$f":"'✏You can copy and rename me'!H191","v":0},{"$f":"'✏You can copy and rename me'!I191","v":0},{"$f":"'✏You can copy and rename me'!J191","v":0},{"$f":"'✏You can copy and rename me'!K191","v":0},{"$f":"'✏You can copy and rename me'!L191","v":0},{"$f":"'✏You can copy and rename me'!M191","v":0},{"$f":"'✏You can copy and rename me'!N191","v":0},{"$f":"'✏You can copy and rename me'!O191","v":0},{"$f":"'✏You can copy and rename me'!P191","v":0},{"$f":"'✏You can copy and rename me'!Q191","v":0},{"$f":"'✏You can copy and rename me'!R191","v":0},{"$f":"'✏You can copy and rename me'!S191","v":0},{"$f":"'✏You can copy and rename me'!T191","v":0},{"$f":"'✏You can copy and rename me'!U191","v":0},{"$f":"'✏You can copy and rename me'!V191","v":0},{"$f":"'✏You can copy and rename me'!W191","v":0},{"$f":"'✏You can copy and rename me'!X191","v":0},{"$f":"'✏You can copy and rename me'!Y191","v":0},{"$f":"'✏You can copy and rename me'!Z191","v":0},{"$f":"'✏You can copy and rename me'!AA191","v":0},{"$f":"'✏You can copy and rename me'!AB191","v":0},{"$f":"'✏You can copy and rename me'!AC191","v":0},{"$f":"'✏You can copy and rename me'!AD191","v":0},{"$f":"'✏You can copy and rename me'!AE191","v":0},{"$f":"'✏You can copy and rename me'!AF191","v":0},{"$f":"'✏You can copy and rename me'!AG191","v":0},{"$f":"'✏You can copy and rename me'!AH191","v":0},{"$f":"'✏You can copy and rename me'!AI191","v":0},{"$f":"'✏You can copy and rename me'!AJ191","v":0},{"$f":"'✏You can copy and rename me'!AK191","v":0},{"$f":"'✏You can copy and rename me'!AL191","v":0},{"$f":"'✏You can copy and rename me'!AM191","v":0},{"$f":"'✏You can copy and rename me'!AN191","v":0},{"$f":"'✏You can copy and rename me'!AO191","v":0},{"$f":"'✏You can copy and rename me'!AP191","v":0},{"$f":"'✏You can copy and rename me'!AQ191","v":0},{"$f":"'✏You can copy and rename me'!AR191","v":0},{"$f":"'✏You can copy and rename me'!AS191","v":0},{"$f":"'✏You can copy and rename me'!AT191","v":0},{"$f":"'✏You can copy and rename me'!AU191","v":0},"Partner organisation 1",0]
[null,null,null,null,null,"Direct costs (salary + project costs)",null,null,null,null,null,null,null,null,null,null,{"$f":"Q124+Q189","v":0},null,null,{"$f":"T124+T189","v":0},null,null,{"$f":"W124+W189","v":0},null,null,{"$f":"Z124+Z189","v":0},null,null,{"$f":"AC124+AC189","v":0},null,null,{"$f":"AF124+AF189","v":0},null,null,{"$f":"AI124+AI189","v":0},null,null,{"$f":"AL124+AL189","v":0},null,null,{"$f":"AO124+AO189","v":0},null,null,{"$f":"AR124+AR189","v":0},null,null,{"$f":"SUM(Q192:AR192)","v":0},null,{"$f":"'✏You can copy and rename me'!B192","v":0},{"$f":"'✏You can copy and rename me'!C192","v":0},{"$f":"'✏You can copy and rename me'!D192","v":0},{"$f":"'✏You can copy and rename me'!E192","v":0},{"$f":"'✏You can copy and rename me'!F192","v":"Direct costs (salary + project costs)"},{"$f":"'✏You can copy and rename me'!G192","v":0},{"$f":"'✏You can copy and rename me'!H192","v":0},{"$f":"'✏You can copy and rename me'!I192","v":0},{"$f":"'✏You can copy and rename me'!J192","v":0},{"$f":"'✏You can copy and rename me'!K192","v":0},{"$f":"'✏You can copy and rename me'!L192","v":0},{"$f":"'✏You can copy and rename me'!M192","v":0},{"$f":"'✏You can copy and rename me'!N192","v":0},{"$f":"'✏You can copy and rename me'!O192","v":0},{"$f":"'✏You can copy and rename me'!P192","v":0},{"$f":"'✏You can copy and rename me'!Q192","v":0},{"$f":"'✏You can copy and rename me'!R192","v":0},{"$f":"'✏You can copy and rename me'!S192","v":0},{"$f":"'✏You can copy and rename me'!T192","v":0},{"$f":"'✏You can copy and rename me'!U192","v":0},{"$f":"'✏You can copy and rename me'!V192","v":0},{"$f":"'✏You can copy and rename me'!W192","v":0},{"$f":"'✏You can copy and rename me'!X192","v":0},{"$f":"'✏You can copy and rename me'!Y192","v":0},{"$f":"'✏You can copy and rename me'!Z192","v":0},{"$f":"'✏You can copy and rename me'!AA192","v":0},{"$f":"'✏You can copy and rename me'!AB192","v":0},{"$f":"'✏You can copy and rename me'!AC192","v":0},{"$f":"'✏You can copy and rename me'!AD192","v":0},{"$f":"'✏You can copy and rename me'!AE192","v":0},{"$f":"'✏You can copy and rename me'!AF192","v":0},{"$f":"'✏You can copy and rename me'!AG192","v":0},{"$f":"'✏You can copy and rename me'!AH192","v":0},{"$f":"'✏You can copy and rename me'!AI192","v":0},{"$f":"'✏You can copy and rename me'!AJ192","v":0},{"$f":"'✏You can copy and rename me'!AK192","v":0},{"$f":"'✏You can copy and rename me'!AL192","v":0},{"$f":"'✏You can copy and rename me'!AM192","v":0},{"$f":"'✏You can copy and rename me'!AN192","v":0},{"$f":"'✏You can copy and rename me'!AO192","v":0},{"$f":"'✏You can copy and rename me'!AP192","v":0},{"$f":"'✏You can copy and rename me'!AQ192","v":0},{"$f":"'✏You can copy and rename me'!AR192","v":0},{"$f":"'✏You can copy and rename me'!AS192","v":0},{"$f":"'✏You can copy and rename me'!AT192","v":0},{"$f":"'✏You can copy and rename me'!AU192","v":0},"Partner organisation 1",0]
[null,null,null,null,null,"   Of which is coverage of derived costs",null,null,null,null,null,null,null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",Q$21:Q$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",T$21:T$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",W$21:W$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",Z$21:Z$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",AC$21:AC$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",AF$21:AF$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",AI$21:AI$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",AL$21:AL$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",AO$21:AO$147)","v":0},null,null,{"$f":"SUMIF($N$21:$N$147,\"Yes\",AR$21:AR$147)","v":0},null,null,{"$f":"SUM(O193:AR193)","v":0},null,null,null,{"$f":"'✏You can copy and rename me'!B193","v":0},{"$f":"'✏You can copy and rename me'!C193","v":0},{"$f":"'✏You can copy and rename me'!D193","v":0},{"$f":"'✏You can copy and rename me'!E193","v":0},{"$f":"'✏You can copy and rename me'!F193","v":"   Of which is coverage of derived costs"},{"$f":"'✏You can copy and rename me'!G193","v":0},{"$f":"'✏You can copy and rename me'!H193","v":0},{"$f":"'✏You can copy and rename me'!I193","v":0},{"$f":"'✏You can copy and rename me'!J193","v":0},{"$f":"'✏You can copy and rename me'!K193","v":0},{"$f":"'✏You can copy and rename me'!L193","v":0},{"$f":"'✏You can copy and rename me'!M193","v":0},{"$f":"'✏You can copy and rename me'!N193","v":0},{"$f":"'✏You can copy and rename me'!O193","v":0},{"$f":"'✏You can copy and rename me'!P193","v":0},{"$f":"'✏You can copy and rename me'!Q193","v":0},{"$f":"'✏You can copy and rename me'!R193","v":0},{"$f":"'✏You can copy and rename me'!S193","v":0},{"$f":"'✏You can copy and rename me'!T193","v":0},{"$f":"'✏You can copy and rename me'!U193","v":0},{"$f":"'✏You can copy and rename me'!V193","v":0},{"$f":"'✏You can copy and rename me'!W193","v":0},{"$f":"'✏You can copy and rename me'!X193","v":0},{"$f":"'✏You can copy and rename me'!Y193","v":0},{"$f":"'✏You can copy and rename me'!Z193","v":0},{"$f":"'✏You can copy and rename me'!AA193","v":0},{"$f":"'✏You can copy and rename me'!AB193","v":0},{"$f":"'✏You can copy and rename me'!AC193","v":0},{"$f":"'✏You can copy and rename me'!AD193","v":0},{"$f":"'✏You can copy and rename me'!AE193","v":0},{"$f":"'✏You can copy and rename me'!AF193","v":0},{"$f":"'✏You can copy and rename me'!AG193","v":0},{"$f":"'✏You can copy and rename me'!AH193","v":0},{"$f":"'✏You can copy and rename me'!AI193","v":0},{"$f":"'✏You can copy and rename me'!AJ193","v":0},{"$f":"'✏You can copy and rename me'!AK193","v":0},{"$f":"'✏You can copy and rename me'!AL193","v":0},{"$f":"'✏You can copy and rename me'!AM193","v":0},{"$f":"'✏You can copy and rename me'!AN193","v":0},{"$f":"'✏You can copy and rename me'!AO193","v":0},{"$f":"'✏You can copy and rename me'!AP193","v":0},{"$f":"'✏You can copy and rename me'!AQ193","v":0},{"$f":"'✏You can copy and rename me'!AR193","v":0},{"$f":"'✏You can copy and rename me'!AS193","v":0},{"$f":"'✏You can copy and rename me'!AT193","v":0},{"$f":"'✏You can copy and rename me'!AU193","v":0},"Partner organisation 1",0]
[null,"Project supplement",{"$f":"F194","v":"Project supplement"},null,null,"Project supplement",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,O$21:O$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,R$21:R$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,U$21:U$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,X$21:X$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,AA$21:AA$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,AD$21:AD$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,AG$21:AG$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,AJ$21:AJ$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution=\"Other\", Institution=\"\", Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,AM$21:AM$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"IF(\nOR(Institution<>\"Danish University\",Foundation=\"DFF\",Foundation=\"Other\",Foundation=\"\"),\n0,\nSUMPRODUCT($J$21:$J$53,$K$21:$K$53,AP$21:AP$53)/12*ProjectSupplement)","v":0},null,null,{"$f":"SUM(Q194:AR194)","v":0},null,{"$f":"'✏You can copy and rename me'!B194","v":"Project supplement"},{"$f":"'✏You can copy and rename me'!C194","v":"Project supplement"},{"$f":"'✏You can copy and rename me'!D194","v":0},{"$f":"'✏You can copy and rename me'!E194","v":0},{"$f":"'✏You can copy and rename me'!F194","v":"Project supplement"},{"$f":"'✏You can copy and rename me'!G194","v":0},{"$f":"'✏You can copy and rename me'!H194","v":0},{"$f":"'✏You can copy and rename me'!I194","v":0},{"$f":"'✏You can copy and rename me'!J194","v":0},{"$f":"'✏You can copy and rename me'!K194","v":0},{"$f":"'✏You can copy and rename me'!L194","v":0},{"$f":"'✏You can copy and rename me'!M194","v":0},{"$f":"'✏You can copy and rename me'!N194","v":0},{"$f":"'✏You can copy and rename me'!O194","v":0},{"$f":"'✏You can copy and rename me'!P194","v":0},{"$f":"'✏You can copy and rename me'!Q194","v":0},{"$f":"'✏You can copy and rename me'!R194","v":0},{"$f":"'✏You can copy and rename me'!S194","v":0},{"$f":"'✏You can copy and rename me'!T194","v":0},{"$f":"'✏You can copy and rename me'!U194","v":0},{"$f":"'✏You can copy and rename me'!V194","v":0},{"$f":"'✏You can copy and rename me'!W194","v":0},{"$f":"'✏You can copy and rename me'!X194","v":0},{"$f":"'✏You can copy and rename me'!Y194","v":0},{"$f":"'✏You can copy and rename me'!Z194","v":0},{"$f":"'✏You can copy and rename me'!AA194","v":0},{"$f":"'✏You can copy and rename me'!AB194","v":0},{"$f":"'✏You can copy and rename me'!AC194","v":0},{"$f":"'✏You can copy and rename me'!AD194","v":0},{"$f":"'✏You can copy and rename me'!AE194","v":0},{"$f":"'✏You can copy and rename me'!AF194","v":0},{"$f":"'✏You can copy and rename me'!AG194","v":0},{"$f":"'✏You can copy and rename me'!AH194","v":0},{"$f":"'✏You can copy and rename me'!AI194","v":0},{"$f":"'✏You can copy and rename me'!AJ194","v":0},{"$f":"'✏You can copy and rename me'!AK194","v":0},{"$f":"'✏You can copy and rename me'!AL194","v":0},{"$f":"'✏You can copy and rename me'!AM194","v":0},{"$f":"'✏You can copy and rename me'!AN194","v":0},{"$f":"'✏You can copy and rename me'!AO194","v":0},{"$f":"'✏You can copy and rename me'!AP194","v":0},{"$f":"'✏You can copy and rename me'!AQ194","v":0},{"$f":"'✏You can copy and rename me'!AR194","v":0},{"$f":"'✏You can copy and rename me'!AS194","v":0},{"$f":"'✏You can copy and rename me'!AT194","v":0},{"$f":"'✏You can copy and rename me'!AU194","v":0},"Partner organisation 1",0]
[null,"Project overhead/indirect costs",{"$f":"F195","v":"Project overhead/indirect costs"},null,null,"Project overhead/indirect costs",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*Q124,0),\nIF(OHpct>0,OHpct*Q192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*T124,0),\nIF(OHpct>0,OHpct*T192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*W124,0),\nIF(OHpct>0,OHpct*W192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*Z124,0),\nIF(OHpct>0,OHpct*Z192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*AC124,0),\nIF(OHpct>0,OHpct*AC192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*AF124,0),\nIF(OHpct>0,OHpct*AF192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*AI124,0),\nIF(OHpct>0,OHpct*AI192,0))","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*AL124,0),\nIF(OHpct>0,OHpct*AL192,0))","v":0},null,null,{"$f":"IF(OHpct>0,OHpct*AO192,0)","v":0},null,null,{"$f":"IF(AND(Institution=\"Danish Hospital\",Foundation=\"DFF\"),\nIF(OHpct>0,OHpct*AR124,0),\nIF(OHpct>0,OHpct*AR192,0))","v":0},null,null,{"$f":"SUM(Q195:AR195)","v":0},null,{"$f":"'✏You can copy and rename me'!B195","v":"Project overhead/indirect costs"},{"$f":"'✏You can copy and rename me'!C195","v":"Project overhead/indirect costs"},{"$f":"'✏You can copy and rename me'!D195","v":0},{"$f":"'✏You can copy and rename me'!E195","v":0},{"$f":"'✏You can copy and rename me'!F195","v":"Project overhead/indirect costs"},{"$f":"'✏You can copy and rename me'!G195","v":0},{"$f":"'✏You can copy and rename me'!H195","v":0},{"$f":"'✏You can copy and rename me'!I195","v":0},{"$f":"'✏You can copy and rename me'!J195","v":0},{"$f":"'✏You can copy and rename me'!K195","v":0},{"$f":"'✏You can copy and rename me'!L195","v":0},{"$f":"'✏You can copy and rename me'!M195","v":0},{"$f":"'✏You can copy and rename me'!N195","v":0},{"$f":"'✏You can copy and rename me'!O195","v":0},{"$f":"'✏You can copy and rename me'!P195","v":0},{"$f":"'✏You can copy and rename me'!Q195","v":0},{"$f":"'✏You can copy and rename me'!R195","v":0},{"$f":"'✏You can copy and rename me'!S195","v":0},{"$f":"'✏You can copy and rename me'!T195","v":0},{"$f":"'✏You can copy and rename me'!U195","v":0},{"$f":"'✏You can copy and rename me'!V195","v":0},{"$f":"'✏You can copy and rename me'!W195","v":0},{"$f":"'✏You can copy and rename me'!X195","v":0},{"$f":"'✏You can copy and rename me'!Y195","v":0},{"$f":"'✏You can copy and rename me'!Z195","v":0},{"$f":"'✏You can copy and rename me'!AA195","v":0},{"$f":"'✏You can copy and rename me'!AB195","v":0},{"$f":"'✏You can copy and rename me'!AC195","v":0},{"$f":"'✏You can copy and rename me'!AD195","v":0},{"$f":"'✏You can copy and rename me'!AE195","v":0},{"$f":"'✏You can copy and rename me'!AF195","v":0},{"$f":"'✏You can copy and rename me'!AG195","v":0},{"$f":"'✏You can copy and rename me'!AH195","v":0},{"$f":"'✏You can copy and rename me'!AI195","v":0},{"$f":"'✏You can copy and rename me'!AJ195","v":0},{"$f":"'✏You can copy and rename me'!AK195","v":0},{"$f":"'✏You can copy and rename me'!AL195","v":0},{"$f":"'✏You can copy and rename me'!AM195","v":0},{"$f":"'✏You can copy and rename me'!AN195","v":0},{"$f":"'✏You can copy and rename me'!AO195","v":0},{"$f":"'✏You can copy and rename me'!AP195","v":0},{"$f":"'✏You can copy and rename me'!AQ195","v":0},{"$f":"'✏You can copy and rename me'!AR195","v":0},{"$f":"'✏You can copy and rename me'!AS195","v":0},{"$f":"'✏You can copy and rename me'!AT195","v":0},{"$f":"'✏You can copy and rename me'!AU195","v":0},"Partner organisation 1",0]
[null,null,null,null,"Total applied for from the foundation",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q192:Q195)","v":0},null,null,{"$f":"SUM(T192:T195)","v":0},null,null,{"$f":"SUM(W192:W195)","v":0},null,null,{"$f":"SUM(Z192:Z195)","v":0},null,null,{"$f":"SUM(AC192:AC195)","v":0},null,null,{"$f":"SUM(AF192:AF195)","v":0},null,null,{"$f":"SUM(AI192:AI195)","v":0},null,null,{"$f":"SUM(AL192:AL195)","v":0},null,null,{"$f":"SUM(AO192:AO195)","v":0},null,null,{"$f":"SUM(AR192:AR195)","v":0},null,null,{"$f":"SUM(AU192:AU195)","v":0},null,{"$f":"'✏You can copy and rename me'!B196","v":0},{"$f":"'✏You can copy and rename me'!C196","v":0},{"$f":"'✏You can copy and rename me'!D196","v":0},{"$f":"'✏You can copy and rename me'!E196","v":"Total applied for from the foundation"},{"$f":"'✏You can copy and rename me'!F196","v":0},{"$f":"'✏You can copy and rename me'!G196","v":0},{"$f":"'✏You can copy and rename me'!H196","v":0},{"$f":"'✏You can copy and rename me'!I196","v":0},{"$f":"'✏You can copy and rename me'!J196","v":0},{"$f":"'✏You can copy and rename me'!K196","v":0},{"$f":"'✏You can copy and rename me'!L196","v":0},{"$f":"'✏You can copy and rename me'!M196","v":0},{"$f":"'✏You can copy and rename me'!N196","v":0},{"$f":"'✏You can copy and rename me'!O196","v":0},{"$f":"'✏You can copy and rename me'!P196","v":0},{"$f":"'✏You can copy and rename me'!Q196","v":0},{"$f":"'✏You can copy and rename me'!R196","v":0},{"$f":"'✏You can copy and rename me'!S196","v":0},{"$f":"'✏You can copy and rename me'!T196","v":0},{"$f":"'✏You can copy and rename me'!U196","v":0},{"$f":"'✏You can copy and rename me'!V196","v":0},{"$f":"'✏You can copy and rename me'!W196","v":0},{"$f":"'✏You can copy and rename me'!X196","v":0},{"$f":"'✏You can copy and rename me'!Y196","v":0},{"$f":"'✏You can copy and rename me'!Z196","v":0},{"$f":"'✏You can copy and rename me'!AA196","v":0},{"$f":"'✏You can copy and rename me'!AB196","v":0},{"$f":"'✏You can copy and rename me'!AC196","v":0},{"$f":"'✏You can copy and rename me'!AD196","v":0},{"$f":"'✏You can copy and rename me'!AE196","v":0},{"$f":"'✏You can copy and rename me'!AF196","v":0},{"$f":"'✏You can copy and rename me'!AG196","v":0},{"$f":"'✏You can copy and rename me'!AH196","v":0},{"$f":"'✏You can copy and rename me'!AI196","v":0},{"$f":"'✏You can copy and rename me'!AJ196","v":0},{"$f":"'✏You can copy and rename me'!AK196","v":0},{"$f":"'✏You can copy and rename me'!AL196","v":0},{"$f":"'✏You can copy and rename me'!AM196","v":0},{"$f":"'✏You can copy and rename me'!AN196","v":0},{"$f":"'✏You can copy and rename me'!AO196","v":0},{"$f":"'✏You can copy and rename me'!AP196","v":0},{"$f":"'✏You can copy and rename me'!AQ196","v":0},{"$f":"'✏You can copy and rename me'!AR196","v":0},{"$f":"'✏You can copy and rename me'!AS196","v":0},{"$f":"'✏You can copy and rename me'!AT196","v":0},{"$f":"'✏You can copy and rename me'!AU196","v":0},"Partner organisation 1",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B197","v":0},{"$f":"'✏You can copy and rename me'!C197","v":0},{"$f":"'✏You can copy and rename me'!D197","v":0},{"$f":"'✏You can copy and rename me'!E197","v":0},{"$f":"'✏You can copy and rename me'!F197","v":0},{"$f":"'✏You can copy and rename me'!G197","v":0},{"$f":"'✏You can copy and rename me'!H197","v":0},{"$f":"'✏You can copy and rename me'!I197","v":0},{"$f":"'✏You can copy and rename me'!J197","v":0},{"$f":"'✏You can copy and rename me'!K197","v":0},{"$f":"'✏You can copy and rename me'!L197","v":0},{"$f":"'✏You can copy and rename me'!M197","v":0},{"$f":"'✏You can copy and rename me'!N197","v":0},{"$f":"'✏You can copy and rename me'!O197","v":0},{"$f":"'✏You can copy and rename me'!P197","v":0},{"$f":"'✏You can copy and rename me'!Q197","v":0},{"$f":"'✏You can copy and rename me'!R197","v":0},{"$f":"'✏You can copy and rename me'!S197","v":0},{"$f":"'✏You can copy and rename me'!T197","v":0},{"$f":"'✏You can copy and rename me'!U197","v":0},{"$f":"'✏You can copy and rename me'!V197","v":0},{"$f":"'✏You can copy and rename me'!W197","v":0},{"$f":"'✏You can copy and rename me'!X197","v":0},{"$f":"'✏You can copy and rename me'!Y197","v":0},{"$f":"'✏You can copy and rename me'!Z197","v":0},{"$f":"'✏You can copy and rename me'!AA197","v":0},{"$f":"'✏You can copy and rename me'!AB197","v":0},{"$f":"'✏You can copy and rename me'!AC197","v":0},{"$f":"'✏You can copy and rename me'!AD197","v":0},{"$f":"'✏You can copy and rename me'!AE197","v":0},{"$f":"'✏You can copy and rename me'!AF197","v":0},{"$f":"'✏You can copy and rename me'!AG197","v":0},{"$f":"'✏You can copy and rename me'!AH197","v":0},{"$f":"'✏You can copy and rename me'!AI197","v":0},{"$f":"'✏You can copy and rename me'!AJ197","v":0},{"$f":"'✏You can copy and rename me'!AK197","v":0},{"$f":"'✏You can copy and rename me'!AL197","v":0},{"$f":"'✏You can copy and rename me'!AM197","v":0},{"$f":"'✏You can copy and rename me'!AN197","v":0},{"$f":"'✏You can copy and rename me'!AO197","v":0},{"$f":"'✏You can copy and rename me'!AP197","v":0},{"$f":"'✏You can copy and rename me'!AQ197","v":0},{"$f":"'✏You can copy and rename me'!AR197","v":0},{"$f":"'✏You can copy and rename me'!AS197","v":0},{"$f":"'✏You can copy and rename me'!AT197","v":0},{"$f":"'✏You can copy and rename me'!AU197","v":0},"Partner organisation 1",0]
[null,"Co-financing",null,null,"Co-financing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B198","v":"Co-financing"},{"$f":"'✏You can copy and rename me'!C198","v":0},{"$f":"'✏You can copy and rename me'!D198","v":0},{"$f":"'✏You can copy and rename me'!E198","v":"Co-financing"},{"$f":"'✏You can copy and rename me'!F198","v":0},{"$f":"'✏You can copy and rename me'!G198","v":0},{"$f":"'✏You can copy and rename me'!H198","v":0},{"$f":"'✏You can copy and rename me'!I198","v":0},{"$f":"'✏You can copy and rename me'!J198","v":0},{"$f":"'✏You can copy and rename me'!K198","v":0},{"$f":"'✏You can copy and rename me'!L198","v":0},{"$f":"'✏You can copy and rename me'!M198","v":0},{"$f":"'✏You can copy and rename me'!N198","v":0},{"$f":"'✏You can copy and rename me'!O198","v":0},{"$f":"'✏You can copy and rename me'!P198","v":0},{"$f":"'✏You can copy and rename me'!Q198","v":0},{"$f":"'✏You can copy and rename me'!R198","v":0},{"$f":"'✏You can copy and rename me'!S198","v":0},{"$f":"'✏You can copy and rename me'!T198","v":0},{"$f":"'✏You can copy and rename me'!U198","v":0},{"$f":"'✏You can copy and rename me'!V198","v":0},{"$f":"'✏You can copy and rename me'!W198","v":0},{"$f":"'✏You can copy and rename me'!X198","v":0},{"$f":"'✏You can copy and rename me'!Y198","v":0},{"$f":"'✏You can copy and rename me'!Z198","v":0},{"$f":"'✏You can copy and rename me'!AA198","v":0},{"$f":"'✏You can copy and rename me'!AB198","v":0},{"$f":"'✏You can copy and rename me'!AC198","v":0},{"$f":"'✏You can copy and rename me'!AD198","v":0},{"$f":"'✏You can copy and rename me'!AE198","v":0},{"$f":"'✏You can copy and rename me'!AF198","v":0},{"$f":"'✏You can copy and rename me'!AG198","v":0},{"$f":"'✏You can copy and rename me'!AH198","v":0},{"$f":"'✏You can copy and rename me'!AI198","v":0},{"$f":"'✏You can copy and rename me'!AJ198","v":0},{"$f":"'✏You can copy and rename me'!AK198","v":0},{"$f":"'✏You can copy and rename me'!AL198","v":0},{"$f":"'✏You can copy and rename me'!AM198","v":0},{"$f":"'✏You can copy and rename me'!AN198","v":0},{"$f":"'✏You can copy and rename me'!AO198","v":0},{"$f":"'✏You can copy and rename me'!AP198","v":0},{"$f":"'✏You can copy and rename me'!AQ198","v":0},{"$f":"'✏You can copy and rename me'!AR198","v":0},{"$f":"'✏You can copy and rename me'!AS198","v":0},{"$f":"'✏You can copy and rename me'!AT198","v":0},{"$f":"'✏You can copy and rename me'!AU198","v":0},"Partner organisation 1",0]
[null,"Co-financing",{"$f":"F199","v":"  VIP co-financing"},null,null,"  VIP co-financing",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q56:Q75)","v":0},null,null,{"$f":"SUM(T56:T75)","v":0},null,null,{"$f":"SUM(W56:W75)","v":0},null,null,{"$f":"SUM(Z56:Z75)","v":0},null,null,{"$f":"SUM(AC56:AC75)","v":0},null,null,{"$f":"SUM(AF56:AF75)","v":0},null,null,{"$f":"SUM(AI56:AI75)","v":0},null,null,{"$f":"SUM(AL56:AL75)","v":0},null,null,{"$f":"SUM(AO56:AO75)","v":0},null,null,{"$f":"SUM(AR56:AR75)","v":0},null,null,{"$f":"SUM(Q199:AR199)","v":0},null,{"$f":"'✏You can copy and rename me'!B199","v":"Co-financing"},{"$f":"'✏You can copy and rename me'!C199","v":"  VIP co-financing"},{"$f":"'✏You can copy and rename me'!D199","v":0},{"$f":"'✏You can copy and rename me'!E199","v":0},{"$f":"'✏You can copy and rename me'!F199","v":"  VIP co-financing"},{"$f":"'✏You can copy and rename me'!G199","v":0},{"$f":"'✏You can copy and rename me'!H199","v":0},{"$f":"'✏You can copy and rename me'!I199","v":0},{"$f":"'✏You can copy and rename me'!J199","v":0},{"$f":"'✏You can copy and rename me'!K199","v":0},{"$f":"'✏You can copy and rename me'!L199","v":0},{"$f":"'✏You can copy and rename me'!M199","v":0},{"$f":"'✏You can copy and rename me'!N199","v":0},{"$f":"'✏You can copy and rename me'!O199","v":0},{"$f":"'✏You can copy and rename me'!P199","v":0},{"$f":"'✏You can copy and rename me'!Q199","v":0},{"$f":"'✏You can copy and rename me'!R199","v":0},{"$f":"'✏You can copy and rename me'!S199","v":0},{"$f":"'✏You can copy and rename me'!T199","v":0},{"$f":"'✏You can copy and rename me'!U199","v":0},{"$f":"'✏You can copy and rename me'!V199","v":0},{"$f":"'✏You can copy and rename me'!W199","v":0},{"$f":"'✏You can copy and rename me'!X199","v":0},{"$f":"'✏You can copy and rename me'!Y199","v":0},{"$f":"'✏You can copy and rename me'!Z199","v":0},{"$f":"'✏You can copy and rename me'!AA199","v":0},{"$f":"'✏You can copy and rename me'!AB199","v":0},{"$f":"'✏You can copy and rename me'!AC199","v":0},{"$f":"'✏You can copy and rename me'!AD199","v":0},{"$f":"'✏You can copy and rename me'!AE199","v":0},{"$f":"'✏You can copy and rename me'!AF199","v":0},{"$f":"'✏You can copy and rename me'!AG199","v":0},{"$f":"'✏You can copy and rename me'!AH199","v":0},{"$f":"'✏You can copy and rename me'!AI199","v":0},{"$f":"'✏You can copy and rename me'!AJ199","v":0},{"$f":"'✏You can copy and rename me'!AK199","v":0},{"$f":"'✏You can copy and rename me'!AL199","v":0},{"$f":"'✏You can copy and rename me'!AM199","v":0},{"$f":"'✏You can copy and rename me'!AN199","v":0},{"$f":"'✏You can copy and rename me'!AO199","v":0},{"$f":"'✏You can copy and rename me'!AP199","v":0},{"$f":"'✏You can copy and rename me'!AQ199","v":0},{"$f":"'✏You can copy and rename me'!AR199","v":0},{"$f":"'✏You can copy and rename me'!AS199","v":0},{"$f":"'✏You can copy and rename me'!AT199","v":0},{"$f":"'✏You can copy and rename me'!AU199","v":0},"Partner organisation 1",0]
[null,"Co-financing",{"$f":"F200","v":"  TAP co-financing"},null,null,"  TAP co-financing",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q104:Q117)","v":0},null,null,{"$f":"SUM(T104:T117)","v":0},null,null,{"$f":"SUM(W104:W117)","v":0},null,null,{"$f":"SUM(Z104:Z117)","v":0},null,null,{"$f":"SUM(AC104:AC117)","v":0},null,null,{"$f":"SUM(AF104:AF117)","v":0},null,null,{"$f":"SUM(AI104:AI117)","v":0},null,null,{"$f":"SUM(AL104:AL117)","v":0},null,null,{"$f":"SUM(AO104:AO117)","v":0},null,null,{"$f":"SUM(AR104:AR117)","v":0},null,null,{"$f":"SUM(Q200:AR200)","v":0},null,{"$f":"'✏You can copy and rename me'!B200","v":"Co-financing"},{"$f":"'✏You can copy and rename me'!C200","v":"  TAP co-financing"},{"$f":"'✏You can copy and rename me'!D200","v":0},{"$f":"'✏You can copy and rename me'!E200","v":0},{"$f":"'✏You can copy and rename me'!F200","v":"  TAP co-financing"},{"$f":"'✏You can copy and rename me'!G200","v":0},{"$f":"'✏You can copy and rename me'!H200","v":0},{"$f":"'✏You can copy and rename me'!I200","v":0},{"$f":"'✏You can copy and rename me'!J200","v":0},{"$f":"'✏You can copy and rename me'!K200","v":0},{"$f":"'✏You can copy and rename me'!L200","v":0},{"$f":"'✏You can copy and rename me'!M200","v":0},{"$f":"'✏You can copy and rename me'!N200","v":0},{"$f":"'✏You can copy and rename me'!O200","v":0},{"$f":"'✏You can copy and rename me'!P200","v":0},{"$f":"'✏You can copy and rename me'!Q200","v":0},{"$f":"'✏You can copy and rename me'!R200","v":0},{"$f":"'✏You can copy and rename me'!S200","v":0},{"$f":"'✏You can copy and rename me'!T200","v":0},{"$f":"'✏You can copy and rename me'!U200","v":0},{"$f":"'✏You can copy and rename me'!V200","v":0},{"$f":"'✏You can copy and rename me'!W200","v":0},{"$f":"'✏You can copy and rename me'!X200","v":0},{"$f":"'✏You can copy and rename me'!Y200","v":0},{"$f":"'✏You can copy and rename me'!Z200","v":0},{"$f":"'✏You can copy and rename me'!AA200","v":0},{"$f":"'✏You can copy and rename me'!AB200","v":0},{"$f":"'✏You can copy and rename me'!AC200","v":0},{"$f":"'✏You can copy and rename me'!AD200","v":0},{"$f":"'✏You can copy and rename me'!AE200","v":0},{"$f":"'✏You can copy and rename me'!AF200","v":0},{"$f":"'✏You can copy and rename me'!AG200","v":0},{"$f":"'✏You can copy and rename me'!AH200","v":0},{"$f":"'✏You can copy and rename me'!AI200","v":0},{"$f":"'✏You can copy and rename me'!AJ200","v":0},{"$f":"'✏You can copy and rename me'!AK200","v":0},{"$f":"'✏You can copy and rename me'!AL200","v":0},{"$f":"'✏You can copy and rename me'!AM200","v":0},{"$f":"'✏You can copy and rename me'!AN200","v":0},{"$f":"'✏You can copy and rename me'!AO200","v":0},{"$f":"'✏You can copy and rename me'!AP200","v":0},{"$f":"'✏You can copy and rename me'!AQ200","v":0},{"$f":"'✏You can copy and rename me'!AR200","v":0},{"$f":"'✏You can copy and rename me'!AS200","v":0},{"$f":"'✏You can copy and rename me'!AT200","v":0},{"$f":"'✏You can copy and rename me'!AU200","v":0},"Partner organisation 1",0]
[null,"Co-financing",{"$f":"F201","v":"  Project costs co-financing "},null,null,"  Project costs co-financing ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q150:Q165)","v":0},null,null,{"$f":"SUM(T150:T165)","v":0},null,null,{"$f":"SUM(W150:W165)","v":0},null,null,{"$f":"SUM(Z150:Z165)","v":0},null,null,{"$f":"SUM(AC150:AC165)","v":0},null,null,{"$f":"SUM(AF150:AF165)","v":0},null,null,{"$f":"SUM(AI150:AI165)","v":0},null,null,{"$f":"SUM(AL150:AL165)","v":0},null,null,{"$f":"SUM(AO150:AO165)","v":0},null,null,{"$f":"SUM(AR150:AR165)","v":0},null,null,{"$f":"SUM(Q201:AR201)","v":0},null,{"$f":"'✏You can copy and rename me'!B201","v":"Co-financing"},{"$f":"'✏You can copy and rename me'!C201","v":"  Project costs co-financing "},{"$f":"'✏You can copy and rename me'!D201","v":0},{"$f":"'✏You can copy and rename me'!E201","v":0},{"$f":"'✏You can copy and rename me'!F201","v":"  Project costs co-financing "},{"$f":"'✏You can copy and rename me'!G201","v":0},{"$f":"'✏You can copy and rename me'!H201","v":0},{"$f":"'✏You can copy and rename me'!I201","v":0},{"$f":"'✏You can copy and rename me'!J201","v":0},{"$f":"'✏You can copy and rename me'!K201","v":0},{"$f":"'✏You can copy and rename me'!L201","v":0},{"$f":"'✏You can copy and rename me'!M201","v":0},{"$f":"'✏You can copy and rename me'!N201","v":0},{"$f":"'✏You can copy and rename me'!O201","v":0},{"$f":"'✏You can copy and rename me'!P201","v":0},{"$f":"'✏You can copy and rename me'!Q201","v":0},{"$f":"'✏You can copy and rename me'!R201","v":0},{"$f":"'✏You can copy and rename me'!S201","v":0},{"$f":"'✏You can copy and rename me'!T201","v":0},{"$f":"'✏You can copy and rename me'!U201","v":0},{"$f":"'✏You can copy and rename me'!V201","v":0},{"$f":"'✏You can copy and rename me'!W201","v":0},{"$f":"'✏You can copy and rename me'!X201","v":0},{"$f":"'✏You can copy and rename me'!Y201","v":0},{"$f":"'✏You can copy and rename me'!Z201","v":0},{"$f":"'✏You can copy and rename me'!AA201","v":0},{"$f":"'✏You can copy and rename me'!AB201","v":0},{"$f":"'✏You can copy and rename me'!AC201","v":0},{"$f":"'✏You can copy and rename me'!AD201","v":0},{"$f":"'✏You can copy and rename me'!AE201","v":0},{"$f":"'✏You can copy and rename me'!AF201","v":0},{"$f":"'✏You can copy and rename me'!AG201","v":0},{"$f":"'✏You can copy and rename me'!AH201","v":0},{"$f":"'✏You can copy and rename me'!AI201","v":0},{"$f":"'✏You can copy and rename me'!AJ201","v":0},{"$f":"'✏You can copy and rename me'!AK201","v":0},{"$f":"'✏You can copy and rename me'!AL201","v":0},{"$f":"'✏You can copy and rename me'!AM201","v":0},{"$f":"'✏You can copy and rename me'!AN201","v":0},{"$f":"'✏You can copy and rename me'!AO201","v":0},{"$f":"'✏You can copy and rename me'!AP201","v":0},{"$f":"'✏You can copy and rename me'!AQ201","v":0},{"$f":"'✏You can copy and rename me'!AR201","v":0},{"$f":"'✏You can copy and rename me'!AS201","v":0},{"$f":"'✏You can copy and rename me'!AT201","v":0},{"$f":"'✏You can copy and rename me'!AU201","v":0},"Partner organisation 1",0]
[null,null,null,null,"Total co-financing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q199:Q201)","v":0},null,null,{"$f":"SUM(T199:T201)","v":0},null,null,{"$f":"SUM(W199:W201)","v":0},null,null,{"$f":"SUM(Z199:Z201)","v":0},null,null,{"$f":"SUM(AC199:AC201)","v":0},null,null,{"$f":"SUM(AF199:AF201)","v":0},null,null,{"$f":"SUM(AI199:AI201)","v":0},null,null,{"$f":"SUM(AL199:AL201)","v":0},null,null,{"$f":"SUM(AO199:AO201)","v":0},null,null,{"$f":"SUM(AR199:AR201)","v":0},null,null,{"$f":"SUM(AU199:AU201)","v":0},null,{"$f":"'✏You can copy and rename me'!B202","v":0},{"$f":"'✏You can copy and rename me'!C202","v":0},{"$f":"'✏You can copy and rename me'!D202","v":0},{"$f":"'✏You can copy and rename me'!E202","v":"Total co-financing"},{"$f":"'✏You can copy and rename me'!F202","v":0},{"$f":"'✏You can copy and rename me'!G202","v":0},{"$f":"'✏You can copy and rename me'!H202","v":0},{"$f":"'✏You can copy and rename me'!I202","v":0},{"$f":"'✏You can copy and rename me'!J202","v":0},{"$f":"'✏You can copy and rename me'!K202","v":0},{"$f":"'✏You can copy and rename me'!L202","v":0},{"$f":"'✏You can copy and rename me'!M202","v":0},{"$f":"'✏You can copy and rename me'!N202","v":0},{"$f":"'✏You can copy and rename me'!O202","v":0},{"$f":"'✏You can copy and rename me'!P202","v":0},{"$f":"'✏You can copy and rename me'!Q202","v":0},{"$f":"'✏You can copy and rename me'!R202","v":0},{"$f":"'✏You can copy and rename me'!S202","v":0},{"$f":"'✏You can copy and rename me'!T202","v":0},{"$f":"'✏You can copy and rename me'!U202","v":0},{"$f":"'✏You can copy and rename me'!V202","v":0},{"$f":"'✏You can copy and rename me'!W202","v":0},{"$f":"'✏You can copy and rename me'!X202","v":0},{"$f":"'✏You can copy and rename me'!Y202","v":0},{"$f":"'✏You can copy and rename me'!Z202","v":0},{"$f":"'✏You can copy and rename me'!AA202","v":0},{"$f":"'✏You can copy and rename me'!AB202","v":0},{"$f":"'✏You can copy and rename me'!AC202","v":0},{"$f":"'✏You can copy and rename me'!AD202","v":0},{"$f":"'✏You can copy and rename me'!AE202","v":0},{"$f":"'✏You can copy and rename me'!AF202","v":0},{"$f":"'✏You can copy and rename me'!AG202","v":0},{"$f":"'✏You can copy and rename me'!AH202","v":0},{"$f":"'✏You can copy and rename me'!AI202","v":0},{"$f":"'✏You can copy and rename me'!AJ202","v":0},{"$f":"'✏You can copy and rename me'!AK202","v":0},{"$f":"'✏You can copy and rename me'!AL202","v":0},{"$f":"'✏You can copy and rename me'!AM202","v":0},{"$f":"'✏You can copy and rename me'!AN202","v":0},{"$f":"'✏You can copy and rename me'!AO202","v":0},{"$f":"'✏You can copy and rename me'!AP202","v":0},{"$f":"'✏You can copy and rename me'!AQ202","v":0},{"$f":"'✏You can copy and rename me'!AR202","v":0},{"$f":"'✏You can copy and rename me'!AS202","v":0},{"$f":"'✏You can copy and rename me'!AT202","v":0},{"$f":"'✏You can copy and rename me'!AU202","v":0},"Partner organisation 1",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B203","v":0},{"$f":"'✏You can copy and rename me'!C203","v":0},{"$f":"'✏You can copy and rename me'!D203","v":0},{"$f":"'✏You can copy and rename me'!E203","v":0},{"$f":"'✏You can copy and rename me'!F203","v":0},{"$f":"'✏You can copy and rename me'!G203","v":0},{"$f":"'✏You can copy and rename me'!H203","v":0},{"$f":"'✏You can copy and rename me'!I203","v":0},{"$f":"'✏You can copy and rename me'!J203","v":0},{"$f":"'✏You can copy and rename me'!K203","v":0},{"$f":"'✏You can copy and rename me'!L203","v":0},{"$f":"'✏You can copy and rename me'!M203","v":0},{"$f":"'✏You can copy and rename me'!N203","v":0},{"$f":"'✏You can copy and rename me'!O203","v":0},{"$f":"'✏You can copy and rename me'!P203","v":0},{"$f":"'✏You can copy and rename me'!Q203","v":0},{"$f":"'✏You can copy and rename me'!R203","v":0},{"$f":"'✏You can copy and rename me'!S203","v":0},{"$f":"'✏You can copy and rename me'!T203","v":0},{"$f":"'✏You can copy and rename me'!U203","v":0},{"$f":"'✏You can copy and rename me'!V203","v":0},{"$f":"'✏You can copy and rename me'!W203","v":0},{"$f":"'✏You can copy and rename me'!X203","v":0},{"$f":"'✏You can copy and rename me'!Y203","v":0},{"$f":"'✏You can copy and rename me'!Z203","v":0},{"$f":"'✏You can copy and rename me'!AA203","v":0},{"$f":"'✏You can copy and rename me'!AB203","v":0},{"$f":"'✏You can copy and rename me'!AC203","v":0},{"$f":"'✏You can copy and rename me'!AD203","v":0},{"$f":"'✏You can copy and rename me'!AE203","v":0},{"$f":"'✏You can copy and rename me'!AF203","v":0},{"$f":"'✏You can copy and rename me'!AG203","v":0},{"$f":"'✏You can copy and rename me'!AH203","v":0},{"$f":"'✏You can copy and rename me'!AI203","v":0},{"$f":"'✏You can copy and rename me'!AJ203","v":0},{"$f":"'✏You can copy and rename me'!AK203","v":0},{"$f":"'✏You can copy and rename me'!AL203","v":0},{"$f":"'✏You can copy and rename me'!AM203","v":0},{"$f":"'✏You can copy and rename me'!AN203","v":0},{"$f":"'✏You can copy and rename me'!AO203","v":0},{"$f":"'✏You can copy and rename me'!AP203","v":0},{"$f":"'✏You can copy and rename me'!AQ203","v":0},{"$f":"'✏You can copy and rename me'!AR203","v":0},{"$f":"'✏You can copy and rename me'!AS203","v":0},{"$f":"'✏You can copy and rename me'!AT203","v":0},{"$f":"'✏You can copy and rename me'!AU203","v":0},"Partner organisation 1",0]
[null,"Other sources",null,null,"Applied for from other sources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'✏You can copy and rename me'!B204","v":"Other sources"},{"$f":"'✏You can copy and rename me'!C204","v":0},{"$f":"'✏You can copy and rename me'!D204","v":0},{"$f":"'✏You can copy and rename me'!E204","v":"Applied for from other sources"},{"$f":"'✏You can copy and rename me'!F204","v":0},{"$f":"'✏You can copy and rename me'!G204","v":0},{"$f":"'✏You can copy and rename me'!H204","v":0},{"$f":"'✏You can copy and rename me'!I204","v":0},{"$f":"'✏You can copy and rename me'!J204","v":0},{"$f":"'✏You can copy and rename me'!K204","v":0},{"$f":"'✏You can copy and rename me'!L204","v":0},{"$f":"'✏You can copy and rename me'!M204","v":0},{"$f":"'✏You can copy and rename me'!N204","v":0},{"$f":"'✏You can copy and rename me'!O204","v":0},{"$f":"'✏You can copy and rename me'!P204","v":0},{"$f":"'✏You can copy and rename me'!Q204","v":0},{"$f":"'✏You can copy and rename me'!R204","v":0},{"$f":"'✏You can copy and rename me'!S204","v":0},{"$f":"'✏You can copy and rename me'!T204","v":0},{"$f":"'✏You can copy and rename me'!U204","v":0},{"$f":"'✏You can copy and rename me'!V204","v":0},{"$f":"'✏You can copy and rename me'!W204","v":0},{"$f":"'✏You can copy and rename me'!X204","v":0},{"$f":"'✏You can copy and rename me'!Y204","v":0},{"$f":"'✏You can copy and rename me'!Z204","v":0},{"$f":"'✏You can copy and rename me'!AA204","v":0},{"$f":"'✏You can copy and rename me'!AB204","v":0},{"$f":"'✏You can copy and rename me'!AC204","v":0},{"$f":"'✏You can copy and rename me'!AD204","v":0},{"$f":"'✏You can copy and rename me'!AE204","v":0},{"$f":"'✏You can copy and rename me'!AF204","v":0},{"$f":"'✏You can copy and rename me'!AG204","v":0},{"$f":"'✏You can copy and rename me'!AH204","v":0},{"$f":"'✏You can copy and rename me'!AI204","v":0},{"$f":"'✏You can copy and rename me'!AJ204","v":0},{"$f":"'✏You can copy and rename me'!AK204","v":0},{"$f":"'✏You can copy and rename me'!AL204","v":0},{"$f":"'✏You can copy and rename me'!AM204","v":0},{"$f":"'✏You can copy and rename me'!AN204","v":0},{"$f":"'✏You can copy and rename me'!AO204","v":0},{"$f":"'✏You can copy and rename me'!AP204","v":0},{"$f":"'✏You can copy and rename me'!AQ204","v":0},{"$f":"'✏You can copy and rename me'!AR204","v":0},{"$f":"'✏You can copy and rename me'!AS204","v":0},{"$f":"'✏You can copy and rename me'!AT204","v":0},{"$f":"'✏You can copy and rename me'!AU204","v":0},"Partner organisation 1",0]
[null,{"$f":"$B$204","v":"Other sources"},{"$f":"F205","v":"  VIP Other sources"},null,null,"  VIP Other sources",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q78:Q80)","v":0},null,null,{"$f":"SUM(T78:T80)","v":0},null,null,{"$f":"SUM(W78:W80)","v":0},null,null,{"$f":"SUM(Z78:Z80)","v":0},null,null,{"$f":"SUM(AC78:AC80)","v":0},null,null,{"$f":"SUM(AF78:AF80)","v":0},null,null,{"$f":"SUM(AI78:AI80)","v":0},null,null,{"$f":"SUM(AL78:AL80)","v":0},null,null,{"$f":"SUM(AO78:AO80)","v":0},null,null,{"$f":"SUM(AR78:AR80)","v":0},null,null,{"$f":"SUM(Q205:AR205)","v":0},null,{"$f":"'✏You can copy and rename me'!B205","v":"Other sources"},{"$f":"'✏You can copy and rename me'!C205","v":"  VIP Other sources"},{"$f":"'✏You can copy and rename me'!D205","v":0},{"$f":"'✏You can copy and rename me'!E205","v":0},{"$f":"'✏You can copy and rename me'!F205","v":"  VIP Other sources"},{"$f":"'✏You can copy and rename me'!G205","v":0},{"$f":"'✏You can copy and rename me'!H205","v":0},{"$f":"'✏You can copy and rename me'!I205","v":0},{"$f":"'✏You can copy and rename me'!J205","v":0},{"$f":"'✏You can copy and rename me'!K205","v":0},{"$f":"'✏You can copy and rename me'!L205","v":0},{"$f":"'✏You can copy and rename me'!M205","v":0},{"$f":"'✏You can copy and rename me'!N205","v":0},{"$f":"'✏You can copy and rename me'!O205","v":0},{"$f":"'✏You can copy and rename me'!P205","v":0},{"$f":"'✏You can copy and rename me'!Q205","v":0},{"$f":"'✏You can copy and rename me'!R205","v":0},{"$f":"'✏You can copy and rename me'!S205","v":0},{"$f":"'✏You can copy and rename me'!T205","v":0},{"$f":"'✏You can copy and rename me'!U205","v":0},{"$f":"'✏You can copy and rename me'!V205","v":0},{"$f":"'✏You can copy and rename me'!W205","v":0},{"$f":"'✏You can copy and rename me'!X205","v":0},{"$f":"'✏You can copy and rename me'!Y205","v":0},{"$f":"'✏You can copy and rename me'!Z205","v":0},{"$f":"'✏You can copy and rename me'!AA205","v":0},{"$f":"'✏You can copy and rename me'!AB205","v":0},{"$f":"'✏You can copy and rename me'!AC205","v":0},{"$f":"'✏You can copy and rename me'!AD205","v":0},{"$f":"'✏You can copy and rename me'!AE205","v":0},{"$f":"'✏You can copy and rename me'!AF205","v":0},{"$f":"'✏You can copy and rename me'!AG205","v":0},{"$f":"'✏You can copy and rename me'!AH205","v":0},{"$f":"'✏You can copy and rename me'!AI205","v":0},{"$f":"'✏You can copy and rename me'!AJ205","v":0},{"$f":"'✏You can copy and rename me'!AK205","v":0},{"$f":"'✏You can copy and rename me'!AL205","v":0},{"$f":"'✏You can copy and rename me'!AM205","v":0},{"$f":"'✏You can copy and rename me'!AN205","v":0},{"$f":"'✏You can copy and rename me'!AO205","v":0},{"$f":"'✏You can copy and rename me'!AP205","v":0},{"$f":"'✏You can copy and rename me'!AQ205","v":0},{"$f":"'✏You can copy and rename me'!AR205","v":0},{"$f":"'✏You can copy and rename me'!AS205","v":0},{"$f":"'✏You can copy and rename me'!AT205","v":0},{"$f":"'✏You can copy and rename me'!AU205","v":0},"Partner organisation 1",0]
[null,"Other sources",{"$f":"F206","v":"  TAP Other sources"},null,null,"  TAP Other sources",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q120:Q122)","v":0},null,null,{"$f":"SUM(T120:T122)","v":0},null,null,{"$f":"SUM(W120:W122)","v":0},null,null,{"$f":"SUM(Z120:Z122)","v":0},null,null,{"$f":"SUM(AC120:AC122)","v":0},null,null,{"$f":"SUM(AF120:AF122)","v":0},null,null,{"$f":"SUM(AI120:AI122)","v":0},null,null,{"$f":"SUM(AL120:AL122)","v":0},null,null,{"$f":"SUM(AO120:AO122)","v":0},null,null,{"$f":"SUM(AR120:AR122)","v":0},null,null,{"$f":"SUM(Q206:AR206)","v":0},null,{"$f":"'✏You can copy and rename me'!B206","v":"Other sources"},{"$f":"'✏You can copy and rename me'!C206","v":"  TAP Other sources"},{"$f":"'✏You can copy and rename me'!D206","v":0},{"$f":"'✏You can copy and rename me'!E206","v":0},{"$f":"'✏You can copy and rename me'!F206","v":"  TAP Other sources"},{"$f":"'✏You can copy and rename me'!G206","v":0},{"$f":"'✏You can copy and rename me'!H206","v":0},{"$f":"'✏You can copy and rename me'!I206","v":0},{"$f":"'✏You can copy and rename me'!J206","v":0},{"$f":"'✏You can copy and rename me'!K206","v":0},{"$f":"'✏You can copy and rename me'!L206","v":0},{"$f":"'✏You can copy and rename me'!M206","v":0},{"$f":"'✏You can copy and rename me'!N206","v":0},{"$f":"'✏You can copy and rename me'!O206","v":0},{"$f":"'✏You can copy and rename me'!P206","v":0},{"$f":"'✏You can copy and rename me'!Q206","v":0},{"$f":"'✏You can copy and rename me'!R206","v":0},{"$f":"'✏You can copy and rename me'!S206","v":0},{"$f":"'✏You can copy and rename me'!T206","v":0},{"$f":"'✏You can copy and rename me'!U206","v":0},{"$f":"'✏You can copy and rename me'!V206","v":0},{"$f":"'✏You can copy and rename me'!W206","v":0},{"$f":"'✏You can copy and rename me'!X206","v":0},{"$f":"'✏You can copy and rename me'!Y206","v":0},{"$f":"'✏You can copy and rename me'!Z206","v":0},{"$f":"'✏You can copy and rename me'!AA206","v":0},{"$f":"'✏You can copy and rename me'!AB206","v":0},{"$f":"'✏You can copy and rename me'!AC206","v":0},{"$f":"'✏You can copy and rename me'!AD206","v":0},{"$f":"'✏You can copy and rename me'!AE206","v":0},{"$f":"'✏You can copy and rename me'!AF206","v":0},{"$f":"'✏You can copy and rename me'!AG206","v":0},{"$f":"'✏You can copy and rename me'!AH206","v":0},{"$f":"'✏You can copy and rename me'!AI206","v":0},{"$f":"'✏You can copy and rename me'!AJ206","v":0},{"$f":"'✏You can copy and rename me'!AK206","v":0},{"$f":"'✏You can copy and rename me'!AL206","v":0},{"$f":"'✏You can copy and rename me'!AM206","v":0},{"$f":"'✏You can copy and rename me'!AN206","v":0},{"$f":"'✏You can copy and rename me'!AO206","v":0},{"$f":"'✏You can copy and rename me'!AP206","v":0},{"$f":"'✏You can copy and rename me'!AQ206","v":0},{"$f":"'✏You can copy and rename me'!AR206","v":0},{"$f":"'✏You can copy and rename me'!AS206","v":0},{"$f":"'✏You can copy and rename me'!AT206","v":0},{"$f":"'✏You can copy and rename me'!AU206","v":0},"Partner organisation 1",0]
[null,"Other sources",{"$f":"F207","v":"  Project costs Other sources"},null,null,"  Project costs Other sources",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q168:Q187)","v":0},null,null,{"$f":"SUM(T168:T187)","v":0},null,null,{"$f":"SUM(W168:W187)","v":0},null,null,{"$f":"SUM(Z168:Z187)","v":0},null,null,{"$f":"SUM(AC168:AC187)","v":0},null,null,{"$f":"SUM(AF168:AF187)","v":0},null,null,{"$f":"SUM(AI168:AI187)","v":0},null,null,{"$f":"SUM(AL168:AL187)","v":0},null,null,{"$f":"SUM(AO168:AO187)","v":0},null,null,{"$f":"SUM(AR168:AR187)","v":0},null,null,{"$f":"SUM(Q207:AR207)","v":0},null,{"$f":"'✏You can copy and rename me'!B207","v":"Other sources"},{"$f":"'✏You can copy and rename me'!C207","v":"  Project costs Other sources"},{"$f":"'✏You can copy and rename me'!D207","v":0},{"$f":"'✏You can copy and rename me'!E207","v":0},{"$f":"'✏You can copy and rename me'!F207","v":"  Project costs Other sources"},{"$f":"'✏You can copy and rename me'!G207","v":0},{"$f":"'✏You can copy and rename me'!H207","v":0},{"$f":"'✏You can copy and rename me'!I207","v":0},{"$f":"'✏You can copy and rename me'!J207","v":0},{"$f":"'✏You can copy and rename me'!K207","v":0},{"$f":"'✏You can copy and rename me'!L207","v":0},{"$f":"'✏You can copy and rename me'!M207","v":0},{"$f":"'✏You can copy and rename me'!N207","v":0},{"$f":"'✏You can copy and rename me'!O207","v":0},{"$f":"'✏You can copy and rename me'!P207","v":0},{"$f":"'✏You can copy and rename me'!Q207","v":0},{"$f":"'✏You can copy and rename me'!R207","v":0},{"$f":"'✏You can copy and rename me'!S207","v":0},{"$f":"'✏You can copy and rename me'!T207","v":0},{"$f":"'✏You can copy and rename me'!U207","v":0},{"$f":"'✏You can copy and rename me'!V207","v":0},{"$f":"'✏You can copy and rename me'!W207","v":0},{"$f":"'✏You can copy and rename me'!X207","v":0},{"$f":"'✏You can copy and rename me'!Y207","v":0},{"$f":"'✏You can copy and rename me'!Z207","v":0},{"$f":"'✏You can copy and rename me'!AA207","v":0},{"$f":"'✏You can copy and rename me'!AB207","v":0},{"$f":"'✏You can copy and rename me'!AC207","v":0},{"$f":"'✏You can copy and rename me'!AD207","v":0},{"$f":"'✏You can copy and rename me'!AE207","v":0},{"$f":"'✏You can copy and rename me'!AF207","v":0},{"$f":"'✏You can copy and rename me'!AG207","v":0},{"$f":"'✏You can copy and rename me'!AH207","v":0},{"$f":"'✏You can copy and rename me'!AI207","v":0},{"$f":"'✏You can copy and rename me'!AJ207","v":0},{"$f":"'✏You can copy and rename me'!AK207","v":0},{"$f":"'✏You can copy and rename me'!AL207","v":0},{"$f":"'✏You can copy and rename me'!AM207","v":0},{"$f":"'✏You can copy and rename me'!AN207","v":0},{"$f":"'✏You can copy and rename me'!AO207","v":0},{"$f":"'✏You can copy and rename me'!AP207","v":0},{"$f":"'✏You can copy and rename me'!AQ207","v":0},{"$f":"'✏You can copy and rename me'!AR207","v":0},{"$f":"'✏You can copy and rename me'!AS207","v":0},{"$f":"'✏You can copy and rename me'!AT207","v":0},{"$f":"'✏You can copy and rename me'!AU207","v":0},"Partner organisation 1",0]
[null,null,null,null,"Total applied for from other sources",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q205:Q207)","v":0},null,null,{"$f":"SUM(T205:T207)","v":0},null,null,{"$f":"SUM(W205:W207)","v":0},null,null,{"$f":"SUM(Z205:Z207)","v":0},null,null,{"$f":"SUM(AC205:AC207)","v":0},null,null,{"$f":"SUM(AF205:AF207)","v":0},null,null,{"$f":"SUM(AI205:AI207)","v":0},null,null,{"$f":"SUM(AL205:AL207)","v":0},null,null,{"$f":"SUM(AO205:AO207)","v":0},null,null,{"$f":"SUM(AR205:AR207)","v":0},null,null,{"$f":"SUM(AU205:AU207)","v":0},null,{"$f":"'✏You can copy and rename me'!B208","v":0},{"$f":"'✏You can copy and rename me'!C208","v":0},{"$f":"'✏You can copy and rename me'!D208","v":0},{"$f":"'✏You can copy and rename me'!E208","v":"Total applied for from other sources"},{"$f":"'✏You can copy and rename me'!F208","v":0},{"$f":"'✏You can copy and rename me'!G208","v":0},{"$f":"'✏You can copy and rename me'!H208","v":0},{"$f":"'✏You can copy and rename me'!I208","v":0},{"$f":"'✏You can copy and rename me'!J208","v":0},{"$f":"'✏You can copy and rename me'!K208","v":0},{"$f":"'✏You can copy and rename me'!L208","v":0},{"$f":"'✏You can copy and rename me'!M208","v":0},{"$f":"'✏You can copy and rename me'!N208","v":0},{"$f":"'✏You can copy and rename me'!O208","v":0},{"$f":"'✏You can copy and rename me'!P208","v":0},{"$f":"'✏You can copy and rename me'!Q208","v":0},{"$f":"'✏You can copy and rename me'!R208","v":0},{"$f":"'✏You can copy and rename me'!S208","v":0},{"$f":"'✏You can copy and rename me'!T208","v":0},{"$f":"'✏You can copy and rename me'!U208","v":0},{"$f":"'✏You can copy and rename me'!V208","v":0},{"$f":"'✏You can copy and rename me'!W208","v":0},{"$f":"'✏You can copy and rename me'!X208","v":0},{"$f":"'✏You can copy and rename me'!Y208","v":0},{"$f":"'✏You can copy and rename me'!Z208","v":0},{"$f":"'✏You can copy and rename me'!AA208","v":0},{"$f":"'✏You can copy and rename me'!AB208","v":0},{"$f":"'✏You can copy and rename me'!AC208","v":0},{"$f":"'✏You can copy and rename me'!AD208","v":0},{"$f":"'✏You can copy and rename me'!AE208","v":0},{"$f":"'✏You can copy and rename me'!AF208","v":0},{"$f":"'✏You can copy and rename me'!AG208","v":0},{"$f":"'✏You can copy and rename me'!AH208","v":0},{"$f":"'✏You can copy and rename me'!AI208","v":0},{"$f":"'✏You can copy and rename me'!AJ208","v":0},{"$f":"'✏You can copy and rename me'!AK208","v":0},{"$f":"'✏You can copy and rename me'!AL208","v":0},{"$f":"'✏You can copy and rename me'!AM208","v":0},{"$f":"'✏You can copy and rename me'!AN208","v":0},{"$f":"'✏You can copy and rename me'!AO208","v":0},{"$f":"'✏You can copy and rename me'!AP208","v":0},{"$f":"'✏You can copy and rename me'!AQ208","v":0},{"$f":"'✏You can copy and rename me'!AR208","v":0},{"$f":"'✏You can copy and rename me'!AS208","v":0},{"$f":"'✏You can copy and rename me'!AT208","v":0},{"$f":"'✏You can copy and rename me'!AU208","v":0},"Partner organisation 1",0]

{"sheet":"🔒 Hvad koster én","index":7,"n_rows":29,"n_cols":20,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
["Dump - et år - fra gældende version af Hvad koster én",null,null,null,null,null,"Hjælpeværktøj der skal være synligt for brugeren?                              I så fald -->",null,null,null,null,null,"skjul alt udenfor skraverede område"]
[]
[null,2026,"Cellen: \"Niveau_PL\"",null,null,null,"Omregnet til ansættelse på",null,32,"timer pr. uge"]
[]
[null,"Stillingstype","Lav","Middel","Høj",null,null,"Stillingstype","Lav","Middel","Høj",null,"Beregninger"]
[null,"VIP",null,null,null,null,null,{"$f":"B6","v":"VIP"}]
[111,"Professor",76700,82400,"Not available",null,111,{"$f":"B7","v":"Professor"},{"$f":"C7*($I$3/37)","v":66335.135135135133},{"$f":"D7*($I$3/37)","v":71264.864864864867},{"$f":"E7*($I$3/37)","v":{"$error":"#VALUE!"}},null,{"$f":"_xlfn.UNIQUE(C7:E7)","v":76700},82400,"Not available"]
[114,"Professor with special responsibilities (MSO)",76300,76300,76300,null,114,{"$f":"B8","v":"Professor with special responsibilities (MSO)"},{"$f":"C8*($I$3/37)","v":65989.189189189186},65989.189189189186,65989.189189189186,null,{"$f":"_xlfn.UNIQUE(C8:E8)","v":76300},76300,76300]
[121,"Associate Professor",62700,67800,72400,null,121,"Associate Professor",54227.027027027027,58637.83783783784,62616.21621621622,null,{"$f":"_xlfn.UNIQUE(C9:E9)","v":62700},67800,72400]
[124,"Senior Researcher",62700,67800,72400,null,124,"Senior Researcher",54227.027027027027,58637.83783783784,62616.21621621622,null,{"$f":"_xlfn.UNIQUE(C10:E10)","v":62700},67800,72400]
[131,"Assistant Professor",52100,57300,61200,null,131,"Assistant Professor",45059.45945945946,49556.75675675676,52929.729729729734,null,{"$f":"_xlfn.UNIQUE(C11:E11)","v":52100},57300,61200]
[137,"Post doc./ Postdoctoral fellow",49500,52100,57300,null,137,"Post doc./ Postdoctoral fellow",42810.810810810814,45059.45945945946,49556.75675675676,null,{"$f":"_xlfn.UNIQUE(C12:E12)","v":49500},52100,57300,null,null,null,null,"OBS: Datavalidering i \"Monthly wage\" kolonne er bygget op med XOPSLAG på denne måde:"]
[154,"Research assistant",42600,50600,54400,null,154,"Research assistant",36843.243243243247,43762.162162162167,47048.648648648654,null,{"$f":"_xlfn.UNIQUE(C13:E13)","v":42600},50600,54400,null,null,null,null,"Hvilket betyder at range B7:B30 kun må indeholde 1 tom celle! Hvis bruger sletter indhold af \"position\"-kolonnen vil de i wage kolonnen da blive promptet til at vælge en position først."]
[212,"PhD student",39400,47400,48000,null,212,"PhD student",34075.67567567568,40994.5945945946,41513.513513513513,null,{"$f":"_xlfn.UNIQUE(C14:E14)","v":39400},47400,48000]
[null,"TAP",null,null,null,null,null,"TAP"]
[421,"Special consultant",59100,62300,64300,null,421,"Special consultant",51113.513513513513,53881.081081081087,55610.810810810814,null,{"$f":"_xlfn.UNIQUE(C16:E16)","v":59100},62300,64300]
[422,"Administrative officer (with availability supplement)",42300,50900,57300,null,422,"Administrative officer (with availability supplement)",36583.783783783787,44021.621621621627,49556.75675675676,null,{"$f":"_xlfn.UNIQUE(C17:E17)","v":42300},50900,57300]
[451,"Academic employee",37700,43200,45700,null,451,"Academic employee",32605.405405405407,37362.162162162167,39524.324324324327,null,{"$f":"_xlfn.UNIQUE(C18:E18)","v":37700},43200,45700]
[431,"Clerical worker",33500,37700,47800,null,431,"Clerical worker",28972.972972972973,32605.405405405407,41340.54054054054,null,{"$f":"_xlfn.UNIQUE(C19:E19)","v":33500},37700,47800]
[462,"Animal technician",34200,35300,37800,null,462,"Animal technician",29578.37837837838,30529.72972972973,32691.891891891893,null,{"$f":"_xlfn.UNIQUE(C20:E20)","v":34200},35300,37800]
[465,"Medical laboratory technologists",37300,38700,41400,null,465,"Medical laboratory technologists",32259.45945945946,33470.270270270274,35805.405405405407,null,{"$f":"_xlfn.UNIQUE(C21:E21)","v":37300},38700,41400]
[465,"Laboratory technician",33300,38900,44700,null,465,"Laboratory technician",28800,33643.243243243247,38659.45945945946,null,{"$f":"_xlfn.UNIQUE(C22:E22)","v":33300},38900,44700]
[466,"IT staff",32700,34300,42900,null,466,"IT staff",28281.081081081084,29664.864864864867,37102.702702702707,null,{"$f":"_xlfn.UNIQUE(C23:E23)","v":32700},34300,42900]
[null,"Dummy værdi"]
[null,"Dummy værdi"]
[null,"Input"]
[null," - "," ","Please choose a position first",null,null,null,null,null,null,null,null,{"$f":"_xlfn.UNIQUE(C27:D27)","v":" "},"Please choose a position first"]
[null,null,{"$f":"C$27","v":" "},{"$f":"D27","v":"Please choose a position first"},null,null,null,null,null,null,null,null,{"$f":"_xlfn.UNIQUE(C28:D28)","v":" "},"Please choose a position first"]
[null,{"$f":"'🔒 Lister'!M12","v":0},{"$f":"C$27","v":" "},"Type in your own wage estimate",null,null,null,null,null,null,null,null,{"$f":"_xlfn.UNIQUE(C29:D29)","v":" "},"Type in your own wage estimate"]

{"sheet":"🔒 Lister","index":8,"n_rows":25,"n_cols":24,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
["Institution",null,"Faculty",null,null,"Note",null,"Wet/dry  dependencies",null,null,"Yes/No",null,"Staff category (VIP)",null,null,"Project costs (B)",null,"P/L",null,"Kategorisering af budgetpost",null,"Foundation (pr. suppl.) - drop down",null,"Institution - drop down"]
[" - ",null,"Faculty","Wet'/'Dry'","Project supplement ('wet'/'dry')","Tuition fee",null,null,"Project supplement",null," - ",null," - ","Applicable for project supplement? (0 = No, 1 = Yes)",null," - ",null,0,null,"Foundation",null,"Carlsberg",null,"Danish University"]
["Copenhagen Business School",null,"Natural Sciences","Wet",257000,40000,null,"Wet",257000,null,"Yes",null,"Professor",0,null,"Consumables",null,0.01,null,"Foundation AND \"inddækning\"",null,"DFF",null,"Danish Hospital"]
["IT University of Copenhagen",null,"Technical Sciences","Wet",257000,40000,null,"Dry",206000,null,"No",null,"Professor with special responsibilities (MSO)",0,null,"Conference participation",null,0.02,null,"Co-financing",null,"Leo",null,"Other"]
["Roskilde University",null,"Health","Wet",257000,40000,null,null,null,null,null,null,"Associate Professor",0,null,"Travel expenses",null,0.03,null,null,null,"Lundbeck"]
["Technical University of Denmark",null,"Arts","Dry",206000,40000,null,null,null,null,null,null,"Senior Researcher",0,null,"Research stays",null,0.04,null,null,null,"Novo Nordisk"]
["University of Copenhagen",null,"Business and Social Sciences","Dry",206000,40000,null,null,null,null,null,null,"Assistant Professor",0,null,"Equipment",null,0.05,null,null,null,"Trygfonden"]
["University of Southern Denmark",null,"Other",null,null,null,null,null,null,null,null,null,"Post doc./ Postdoctoral fellow",1,null,"Dissemination",null,0.06,null,null,null,"Velux"]
["Aalborg University",null,null,null,null,null,null,null,null,null,null,null,"Research assistant",1,null,"Arranging conferences/seminars/workshops",null,7.0000000000000007E-2,null,null,null,"Villum"]
["Aarhus University",null,null,null,null,null,null,null,null,null,null,null,"PhD student",1,null,"Other",null,0.08,null,null,null,"Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Other",1,null,null,null,0.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuition fee"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Staff category (TAP)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N2","v":"Applicable for project supplement? (0 = No, 1 = Yes)"}]
[null,null,null,null,null,null,null,null,null,null,null,null," - "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Special consultant",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Administrative officer (with availability supplement)",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Academic employee",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Clerical worker",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Animal technician",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Medical laboratory technologists",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Laboratory technician",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"IT staff",0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M11","v":"Other"},1]