{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Page_1","Page_2","LP_PP1","PP2","PP3","PP4","PP5","PP6","PP7","PP8","Riepilogo_Summary"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":20,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Page_1","index":0,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[[8,1,8,6],[9,1,9,6],[7,0,7,13],[11,1,11,6],[0,10,5,12],[12,1,12,6],[13,1,13,6],[10,0,10,6],[26,0,26,10],[28,0,28,10],[14,1,14,6],[15,1,15,6],[16,1,16,6],[17,1,17,6],[18,1,18,6],[19,0,19,6]]}
[null,null,null,null,null,null,null,null,null,null,"Allegato 2b\nAnnex 2b"]
[]
[]
[]
[]
[]
[]
["Application Form - sezione exel -  call n. 01/2023  -  vs. 1.5\nApplication Form - excel section - call n.01/2023  -   vs. 1.5"]
["Titolo progetto / project title "]
["Acronimo / Acronym "]
["Denominazione del partner/\nProject partner title",null,null,null,null,null,null,"NUTS","BUDGET TOTALE /  TOTAL BUDGET\n(A)","di cui FESR / \nof which ERDF\n(B)","Cofinanziamento aggiuntivo - Additional co-financing \n(C)","BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET \n(D)=A-C"]
["PP1",{"$f":"Page_2!B17","v":0},null,null,null,null,null,{"$f":"LP_PP1!D8","v":0},{"$f":"Riepilogo_Summary!J8","v":0},{"$f":"Page_2!G17","v":0},{"$f":"Riepilogo_Summary!K8","v":0},{"$f":"Riepilogo_Summary!L8","v":0}]
["PP2",{"$f":"Page_2!B18","v":0},null,null,null,null,null,{"$f":"'PP2'!D8","v":0},{"$f":"Riepilogo_Summary!J9","v":0},{"$f":"Page_2!G18","v":0},{"$f":"Riepilogo_Summary!K9","v":0},{"$f":"Riepilogo_Summary!L9","v":0}]
["PP3",{"$f":"Page_2!B19","v":0},null,null,null,null,null,{"$f":"'PP3'!D8","v":0},{"$f":"Riepilogo_Summary!J10","v":0},{"$f":"Page_2!G19","v":0},{"$f":"Riepilogo_Summary!K10","v":0},{"$f":"Riepilogo_Summary!L10","v":0}]
["PP4",{"$f":"Page_2!B20","v":0},null,null,null,null,null,{"$f":"'PP4'!D8","v":0},{"$f":"Riepilogo_Summary!J11","v":0},{"$f":"Page_2!G20","v":0},{"$f":"Riepilogo_Summary!K11","v":0},{"$f":"Riepilogo_Summary!L11","v":0}]
["PP5",{"$f":"Page_2!B21","v":0},null,null,null,null,null,{"$f":"'PP5'!D8","v":0},{"$f":"Riepilogo_Summary!J12","v":0},{"$f":"Page_2!G21","v":0},{"$f":"Riepilogo_Summary!K12","v":0},{"$f":"Riepilogo_Summary!L12","v":0}]
["PP6",{"$f":"Page_2!B22","v":0},null,null,null,null,null,{"$f":"'PP6'!D8","v":0},{"$f":"Riepilogo_Summary!J13","v":0},{"$f":"Page_2!G22","v":0},{"$f":"Riepilogo_Summary!K13","v":0},{"$f":"Riepilogo_Summary!L13","v":0}]
["PP7",{"$f":"Page_2!B23","v":0},null,null,null,null,null,{"$f":"'PP7'!D8","v":0},{"$f":"Riepilogo_Summary!J14","v":0},{"$f":"Page_2!G23","v":0},{"$f":"Riepilogo_Summary!K14","v":0},{"$f":"Riepilogo_Summary!L14","v":0}]
["PP8",{"$f":"Page_2!B24","v":0},null,null,null,null,null,{"$f":"'PP8'!D8","v":0},{"$f":"Riepilogo_Summary!J15","v":0},{"$f":"Page_2!G24","v":0},{"$f":"Riepilogo_Summary!K15","v":0},{"$f":"Riepilogo_Summary!L15","v":0}]
["TOTAL",null,null,null,null,null,null,{"$f":"SUM(H12:H19)","v":0},{"$f":"SUM(I12:I19)","v":0},{"$f":"SUM(J12:J19)","v":0},{"$f":"SUM(K12:K19)","v":0},{"$f":"SUM(L12:L19)","v":0}]
[]
[]
[]
[]
[]
["LEGENDA PER COLORI DELLE CELLE / LEGENDA - CELLS COLOURS:"]
["GIALLO: da compilare / Yellow  To be fulfilled "]
["ARANCIONE e BLUE: precompilato / ORANGE and BLUE : automatically fulfilled. "]
["ROSSO: errore, da correggere secondo le indicazioni all'interno della cella / RED: Error, to be corrected in line with the reccomendations highlited into the cells"]

{"sheet":"Page_2","index":1,"n_rows":56,"n_cols":19,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,9,0,12],[5,0,5,2],[5,9,7,9],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,6,5],[6,6,7,6],[6,7,7,7],[0,3,0,5],[6,8,7,8],[5,3,5,8],[5,12,8,13],[47,0,47,1],[44,0,44,15],[27,7,27,15],[24,0,24,4],[25,0,25,4],[26,0,26,4],[27,0,27,5]]}
["A. Presentazione del progetto",null,"Titolo progetto / Project title",{"$f":"Page_1!B9","v":0},null,null,null,null,"Acronimo / Acronym ",{"$f":"Page_1!B10","v":0}]
[]
["A.1 Sintesi del budget del progetto - Project budget summary"]
[]
["Tabella 1 generata automaticamente da B e D / Table 1 generated automatically from B and D"]
["COFINANZAMENTO DEL PROGRAMMA / PROGRAMME CO_FINANCING",null,null,"CONTRIBUTO / CONTRIBUTION",null,null,null,null,null,"BUDGET TOTALE AMMISSIBILE/TOTAL ELIGIBLE BUDGET\n(J)=A - H - I\n",null,null,{"$f":"IF(J9=Q27,\"OK\",\"ERRORE - Controllare le tabelle B.2 per ciascun partner / ERROR -  Check the table B.2 per each partner!\")","v":"OK"}]
["BUDGET TOTALE /  TOTAL BUDGET\n(A)","di cui FESR / \nof which ERDF\n(B)","Tasso di cofinanziamento/ Co-financing rate (%)","Contributo pubblico / Public Contribution",null,null,"Contributo privato /Private contribution\n(F)","Contributo totale / Total contribution\n(G)=E+F","Cofinanziamento aggiuntivo - Additional co-financing \n(H)"]
[null,null,null,"Contributo pubblico automatico/ Automatic public contribution\n(C)","Altro contributo pubblico/Other public contribution\n(D)","Contributo pubblico totale /Total public contribution\n(E)=C+D"]
[{"$f":"H27","v":0},{"$f":"G27","v":0},{"$f":"I27","v":{"$error":"#DIV/0!"}},{"$f":"LP_PP1!D28+'PP2'!D27+'PP3'!D27+'PP4'!D27+'PP5'!D27+'PP6'!D27+'PP7'!D27+'PP8'!D27","v":0},{"$f":"L27","v":0},{"$f":"D9+E9","v":0},{"$f":"M27","v":0},{"$f":"N27","v":0},{"$f":"O27","v":0},{"$f":"B9+H9","v":0}]
[]
[]
["A.2 Fonti di cofinanziamento del progetto – ripartizione tra i Partner / source of co-financing of the project – budget per partner"]
[]
["Tabella 2 generata in parte automaticamente da B e D /Table 2 generated partially automatically from B and D"]
["Cancellare i partner non previsti dal piano di lavoro coerentemente con l'AF descrittivo / Delete the partners that aren't referred to in the AF"]
["Numero del partner/\nPartner number","Denominazione del partner/\nProject partner title","Abbreviazione Partner / Partner Acronym  ","Paese / Country","Dentro o fuori area di Programma / Inside or ouside the Programme area","NUTS","FESR / ERDF","BUDGET TOTALE /  TOTAL BUDGET","Tasso di cofinanziamento FESR / Co-financing ERDF rate (%)","% del FESR totale / % of the ERDF total ","Contributo pubblico automatico/ Automatic public contribution","Altro contributo pubblico/Other public contribution","Contributo privato /Private contribution","Contributo totale / Total contribution","Cofinanziamento aggiuntivo - Additional co-financing ","Attività fuori area / Activities outside the Area (%)","BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET"]
["PP1",{"$f":"LP_PP1!D3","v":0},{"$f":"LP_PP1!D5","v":0},{"$f":"LP_PP1!D6","v":0},{"$f":"LP_PP1!D7","v":0},{"$f":"Page_1!H12","v":0},{"$f":"Q17*I17","v":0},{"$f":"Riepilogo_Summary!J8","v":0},{"$f":"LP_PP1!D16","v":0.8},{"$f":"G17/G$27","v":{"$error":"#DIV/0!"}},{"$f":"LP_PP1!D28","v":0},{"$f":"LP_PP1!D31-LP_PP1!D28","v":0},{"$f":"LP_PP1!D32","v":0},{"$f":"K17+M17+L17","v":0},{"$f":"LP_PP1!H237","v":0},{"$f":"Riepilogo_Summary!N8","v":{"$error":"#DIV/0!"}},{"$f":"LP_PP1!D15","v":0},null,"IT"]
["PP2",{"$f":"'PP2'!D3","v":0},{"$f":"'PP2'!D5","v":0},{"$f":"'PP2'!D6","v":0},{"$f":"'PP2'!D7","v":0},{"$f":"Page_1!H13","v":0},{"$f":"Q18*I18","v":0},{"$f":"Riepilogo_Summary!J9","v":0},{"$f":"'PP2'!D15","v":0.8},{"$error":"#DIV/0!"},{"$f":"'PP2'!D27","v":0},{"$f":"'PP2'!D30-'PP2'!D27","v":0},{"$f":"'PP2'!D31","v":0},{"$f":"K18+M18+L18","v":0},{"$f":"'PP2'!I236","v":0},{"$f":"Riepilogo_Summary!N9","v":{"$error":"#DIV/0!"}},{"$f":"'PP2'!D14","v":0},null,"MT"]
["PP3",{"$f":"'PP3'!D3","v":0},{"$f":"'PP3'!D5","v":0},{"$f":"'PP3'!D6","v":0},{"$f":"'PP3'!D7","v":0},{"$f":"Page_1!H14","v":0},0,{"$f":"Riepilogo_Summary!J10","v":0},{"$f":"'PP3'!D15","v":0.8},{"$error":"#DIV/0!"},{"$f":"'PP3'!D27","v":0},{"$f":"'PP3'!D30-'PP3'!D27","v":0},{"$f":"'PP3'!D31","v":0},0,{"$f":"'PP3'!I236","v":0},{"$f":"Riepilogo_Summary!N10","v":{"$error":"#DIV/0!"}},{"$f":"'PP3'!D14","v":0},null,"Dentro l'area"]
["PP4",{"$f":"'PP4'!D3","v":0},{"$f":"'PP4'!D5","v":0},{"$f":"'PP4'!D6","v":0},{"$f":"'PP4'!D7","v":0},{"$f":"Page_1!H15","v":0},0,{"$f":"Riepilogo_Summary!J11","v":0},{"$f":"'PP4'!D15","v":0.8},{"$error":"#DIV/0!"},{"$f":"'PP4'!D27","v":0},{"$f":"'PP4'!D30-'PP4'!D27","v":0},{"$f":"'PP4'!D31","v":0},0,{"$f":"'PP4'!I236","v":0},{"$f":"Riepilogo_Summary!N11","v":{"$error":"#DIV/0!"}},{"$f":"'PP4'!D14","v":0},null,"area"]
["PP5",{"$f":"'PP5'!D3","v":0},{"$f":"'PP5'!D5","v":0},{"$f":"'PP5'!D6","v":0},{"$f":"'PP5'!D7","v":0},{"$f":"Page_1!H16","v":0},0,{"$f":"Riepilogo_Summary!J12","v":0},{"$f":"'PP5'!D15","v":0.8},{"$error":"#DIV/0!"},{"$f":"'PP5'!D27","v":0},{"$f":"'PP5'!D30-'PP5'!D27","v":0},{"$f":"'PP5'!D31","v":0},0,{"$f":"'PP5'!I236","v":0},{"$f":"Riepilogo_Summary!N12","v":{"$error":"#DIV/0!"}},{"$f":"'PP5'!D14","v":0},null,"fuori area / outside the area"]
["PP6",{"$f":"'PP6'!D3","v":0},{"$f":"'PP6'!D5","v":0},{"$f":"'PP6'!D6","v":0},{"$f":"'PP6'!D7","v":0},{"$f":"Page_1!H17","v":0},0,{"$f":"Riepilogo_Summary!J13","v":0},{"$f":"'PP6'!D15","v":0.8},{"$error":"#DIV/0!"},{"$f":"'PP6'!D27","v":0},{"$f":"'PP6'!D30-'PP6'!D27","v":0},{"$f":"'PP6'!D31","v":0},0,{"$f":"'PP6'!I236","v":0},{"$f":"Riepilogo_Summary!N13","v":{"$error":"#DIV/0!"}},{"$f":"'PP6'!D14","v":0}]
["PP7",{"$f":"'PP7'!D3","v":0},{"$f":"'PP7'!D5","v":0},{"$f":"'PP7'!D6","v":0},{"$f":"'PP7'!D7","v":0},{"$f":"Page_1!H18","v":0},0,{"$f":"Riepilogo_Summary!J14","v":0},{"$f":"'PP7'!D15","v":0.8},{"$error":"#DIV/0!"},{"$f":"'PP7'!D27","v":0},{"$f":"'PP7'!D30-'PP7'!D27","v":0},{"$f":"'PP7'!D31","v":0},0,{"$f":"'PP7'!I236","v":0},{"$f":"Riepilogo_Summary!N14","v":{"$error":"#DIV/0!"}},{"$f":"'PP7'!D14","v":0}]
["PP8",{"$f":"'PP8'!D3","v":0},{"$f":"'PP8'!D5","v":0},{"$f":"'PP8'!D6","v":0},{"$f":"'PP8'!D7","v":0},{"$f":"Page_1!H19","v":0},0,{"$f":"Riepilogo_Summary!J15","v":0},{"$f":"'PP8'!D15","v":0.8},{"$error":"#DIV/0!"},{"$f":"'PP8'!D27","v":0},{"$f":"'PP8'!D30-'PP8'!D27","v":0},{"$f":"'PP8'!D31","v":0},0,{"$f":"'PP8'!I236","v":0},{"$f":"Riepilogo_Summary!N15","v":{"$error":"#DIV/0!"}},{"$f":"'PP8'!D14","v":0}]
["Sub-totale dei partner dell’area di Programma / Sub-total of the partner of the area",null,null,null,null,null,{"$f":"SUMIF($E$17:$E$24,\"area / zone\",G$17:G$24)","v":0},{"$f":"SUM(H17:H24)","v":0},null,{"$f":"G25/G27","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($E$17:$E$24,\"area / zone\",K$17:K$24)","v":0},{"$f":"SUMIF($E$17:$E$24,\"area / zone\",L$17:L$24)","v":0},{"$f":"SUMIF($E$17:$E$24,\"area / zone\",M$17:M$24)","v":0},{"$f":"SUMIF($E$17:$E$24,\"area / zone\",N$17:N$24)","v":0},{"$f":"SUMIF($E$17:$E$24,\"area / zone\",O$17:O$24)","v":0},{"$f":"G28/Q27","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($E$17:$E$24,\"area / zone\",Q$17:Q$24)","v":0}]
["Sub-totale dei partner fuori dall’area di Programma / Sub-total of the partner outside the area","Sub-totale dei partner fuori dall’area di Programma  ",null,null,null,null,{"$f":"SUMIF($E$17:$E$24,\"fuori area / outside the area\",G$17:G$24)","v":0},{"$f":"SUMIF($E$17:$E$24,\"fuori area / outside the area\",H$17:H$24)","v":0},null,{"$f":"G26/G27","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF($E$17:$E$24,\"fuori area / outside the area\",K$17:K$24)","v":0},{"$f":"SUMIF($E$17:$E$24,\"fuori area / outside the area\",L$17:L$24)","v":0},{"$f":"SUMIF($E$17:$E$24,\"fuori area / outside the area\",M$17:M$24)","v":0},{"$f":"SUMIF($E$17:$E$24,\"fuori area / outside the area\",N$17:N$24)","v":0},{"$f":"SUMIF($E$17:$E$24,\"fuori area / outside the area\",O$17:O$24)","v":0},null,{"$f":"SUMIF($E$17:$E$24,\"fuori area / outside the area\",Q$17:Q$24)","v":0}]
["Totale / Total",null,null,null,null,null,{"$f":"SUM(G17:G24)","v":0},{"$f":"SUM(H17:H24)","v":0},{"$f":"G27/Q27","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J17:J24)","v":{"$error":"#DIV/0!"}},0,0,0,0,0,null,{"$f":"SUM(Q17:Q24)","v":0}]
["Sub-totale delle attività fuori dall’area di Programma / Sub-total of the activities outside the area",null,null,null,null,null,{"$f":"Riepilogo_Summary!M16","v":0}]
[]
[]
["A.0 Elenco dei Work Packages / List of the  Work Packages"]
[]
["cancellare i Work Packages non previsti dal piano di lavoro coerentemente con l'AF descrittivo / Delete the extra Work Packages that aren't foreseen in the AF"]
["Numero dei Work Packages / Work Packages number"]
["WP1","WP1"]
["WP2","WP2"]
["WP3","WP3"]
["WP4","WP4"]
["WP5","WP5"]
["WP6","WP6"]
[]
[]
["A.0 bis Elenco dei Periodi / List of the periods"]
[]
["digitare la durata in mesi per visualizzare il numero di periodi di attività (escluso il periodo di preparazione P0) coerenti con la durata del progetto, considerato un semestre aggiuntivo per la chiusura finanziaria, oltre il termine delle attività; Cancellare i periodi non previsti coerentemente con il piano di lavoro / Enter the duration of the project in months. The number of periods will be automatically calculated. The preperation period if foressen in the AF should be deducted."]
["Durata Progetto /project duration","Numero Periodi /N. of the periods"]
[30,{"$f":"(A47/6)+1","v":6}]
[]
["Numero Periodo /Numéro Période","Durata Periodo /Durée Période"]
["P1","Mesi /Months 0-6","P1","Mesi /Months 0-6"]
["P2","Mesi /Months 7-12","P2","Mesi /Months 7-12"]
["P3","Mesi /Months 13-18","P3","Mesi /Months 13-18"]
["P4","Mesi /Months 19-24","P4","Mesi /Months 19-24"]
["P5","Mesi /Months 25-30","P5","Mesi /Months 25-30"]
["P6","Mesi /Months 31-36","P6","Mesi /Months 31-36"]
["P7","Mesi /Months 37-42","P7","Mesi /Months 37-42"]

{"sheet":"LP_PP1","index":2,"n_rows":255,"n_cols":24,"rows_kept":255,"cut":false,"hidden":false,"merged":[[215,13,221,14],[206,4,206,5],[201,1,201,3],[201,4,201,5],[203,1,203,3],[203,4,203,5],[209,1,209,3],[209,4,209,5],[210,1,210,3],[210,4,210,5],[204,1,204,3],[204,4,204,5],[202,1,202,3],[202,4,202,5],[211,1,211,3],[211,4,211,5],[170,53,170,56],[170,29,170,32],[170,33,170,36],[170,57,171,57],[170,49,170,52],[99,19,99,20],[100,19,100,20],[101,19,101,20],[102,19,102,20],[111,21,111,24],[170,45,170,48],[170,37,170,40],[170,41,170,44],[170,25,170,28],[111,25,111,28],[104,19,104,20],[141,53,141,56],[141,57,142,57],[141,41,141,44],[141,45,141,48],[111,29,111,32],[111,57,112,57],[180,1,180,3],[180,4,180,5],[181,1,181,3],[181,4,181,5],[198,0,198,14],[199,0,210,0],[199,1,200,3],[199,4,200,5],[199,6,200,6],[199,7,199,14],[207,1,207,3],[207,4,207,5],[208,1,208,3],[208,4,208,5],[205,1,205,3],[205,4,205,5],[206,1,206,3],[186,13,192,14],[170,0,181,0],[178,1,178,3],[178,4,178,5],[179,1,179,3],[172,1,172,3],[172,4,172,5],[174,4,174,5],[175,1,175,3],[175,4,175,5],[179,4,179,5],[176,1,176,3],[176,4,176,5],[177,1,177,3],[177,4,177,5],[170,21,170,24],[174,1,174,3],[170,1,171,3],[170,4,171,5],[170,6,171,6],[170,7,170,14],[173,1,173,3],[173,4,173,5],[151,1,151,3],[151,4,151,5],[148,1,148,3],[148,4,148,5],[149,1,149,3],[149,4,149,5],[152,1,152,3],[152,4,152,5],[169,0,169,14],[157,13,163,14],[146,1,146,3],[119,1,119,5],[120,1,120,5],[121,1,121,5],[122,1,122,5],[140,0,140,14],[141,49,141,52],[141,21,141,24],[141,25,141,28],[141,29,141,32],[141,33,141,36],[141,0,152,0],[141,1,142,3],[141,4,142,5],[141,6,142,6],[141,7,141,14],[146,4,146,5],[147,1,147,3],[147,4,147,5],[143,1,143,3],[143,4,143,5],[141,37,141,40],[150,1,150,3],[150,4,150,5],[145,4,145,5],[115,1,115,5],[111,53,111,56],[111,33,111,36],[116,1,116,5],[117,1,117,5],[118,1,118,5],[139,0,139,14],[113,1,113,5],[114,1,114,5],[111,37,111,40],[111,41,111,44],[111,45,111,48],[111,49,111,52],[125,13,131,14],[111,7,111,14],[88,19,88,20],[90,19,90,20],[89,19,89,20],[84,19,84,20],[85,19,85,20],[86,19,86,20],[87,19,87,20],[144,1,144,3],[144,4,144,5],[103,19,103,20],[95,19,95,20],[96,19,96,20],[97,19,97,20],[98,19,98,20],[125,10,131,11],[81,19,81,20],[82,19,82,20],[83,19,83,20],[76,0,76,14],[80,0,80,15],[66,19,66,20],[67,19,67,20],[69,19,69,20],[73,0,73,2],[44,18,44,19],[45,18,45,19],[46,18,46,19],[65,19,65,20],[68,19,68,20],[63,10,69,11],[63,13,69,14],[57,4,57,5],[58,1,58,2],[58,4,58,5],[55,1,55,2],[55,4,55,5],[56,1,56,2],[56,4,56,5],[49,1,49,2],[49,4,49,5],[53,1,53,2],[53,4,53,5],[54,1,54,2],[54,4,54,5],[51,4,51,5],[52,1,52,2],[52,4,52,5],[47,1,47,6],[47,57,48,57],[48,1,48,2],[48,4,48,5],[47,37,47,40],[47,41,47,44],[47,45,47,48],[47,49,47,52],[47,21,47,24],[47,25,47,28],[47,29,47,32],[47,33,47,36],[47,53,47,56],[47,7,47,14],[2,0,2,2],[2,3,2,4],[3,0,3,2],[3,3,3,4],[14,0,14,2],[15,0,15,2],[6,0,6,2],[6,3,6,4],[12,0,12,2],[13,0,13,2],[7,0,7,2],[7,3,7,4],[4,0,4,2],[4,3,4,4],[5,0,5,2],[5,3,5,4],[182,1,182,3],[182,4,182,5],[153,1,153,3],[153,4,153,5],[16,0,16,2],[47,0,58,0],[57,1,57,2],[51,1,51,2],[20,0,20,2],[21,0,21,2],[30,0,30,1],[31,0,31,1],[50,1,50,2],[50,4,50,5],[36,0,36,12],[39,0,39,2],[40,0,40,2],[46,0,46,14],[74,0,74,2],[110,0,110,14],[111,0,122,0],[111,1,112,5],[111,6,112,6],[145,1,145,3]]}
["B. Partenariato del progetto / Project partership - Dettaglio del Capofila / detail of the Lead partner (LP)"]
[]
["Denominazione del partner / Project partner title"]
["Numero Partner / Partner Number ",null,null,{"$f":"Page_2!A17","v":"PP1"}]
["Abbreviazione Partner / Partner Acronym ",null,null,null,null,"Dentro l'area"]
["Paese / Country",null,null,null,null,"area / zone"]
["Dentro o fuori area di Programma / Inside or ouside the Programme area",null,null,null,null,"fuori area / outside the area"]
["Region NUTS 2 or NUTS 3 (please indicate)"]
[]
[]
["B.1 Finanziamento del Capofila / LP finanicing "]
[]
["FESR / ERDF",null,null,{"$f":"D15*D16","v":0}]
["Contributo Nazionale / National Contribution ",null,null,{"$f":"D15-D13","v":0}]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET",null,null,{"$f":"H239","v":0}]
["Tasso di cofinanziamento / Co-financing ERDF rate (%)",null,null,0.8]
["Cofinanziamento aggiuntivo / Additional Co-financing ",null,null,{"$f":"I253","v":0}]
[]
["B.2 Origine del contributo del Partner / Origin of partner contribution",null,null,null,null,"SI / YES"]
[null,null,null,null,null,"NO"]
["Domanda / Question",null,null,"Risposta / Answer",null,"PARZIALMENTE / PARTIALLY"]
["Il contributo del Partner è coperto con fondi propri? / Is the Partner contribution covered with its own funds?"]
[]
["Compilare la tabella qui di seguito / Please fulfill the hereunder reported table: "]
[]
["Denominazione del partner - fonte\ndel contributo / Project partner title  - source of the contribution","Statuto legale / Legal status","% del contributo\ntotale del partner / % of the total partner contribution ","Importo / Amount"]
[{"$f":"D3","v":0},"privato / private",{"$f":"D27/D$33","v":{"$error":"#DIV/0!"}}]
["Contributo pubblico automatico \nAutomatic public contribution\n(Delibera CIPE for IT beneficiaries or National Contribution for MT beneficiaries)","pubblico / public",{"$f":"D28/D$33","v":{"$error":"#DIV/0!"}}]
["Fonte esterna 2 /  external Source 2 ",null,{"$f":"D29/D$33","v":{"$error":"#DIV/0!"}},null,"pubblico / public"]
["Fonte esterna n /  external Source n ",null,{"$f":"D30/D$33","v":{"$error":"#DIV/0!"}},null,"privato / private"]
["Sub-totale del contributo pubblico / Sub-total of the public contribution",null,{"$f":"D31/D33","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B27:B30,\"pubblico / public\",D27:D30)","v":0}]
["Sub-totale del contributo privato / Sub-total of the private contribution",null,{"$f":"D32/D33","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B27:B30,\"privato / private\",D27:D30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"AG","senior","tempo pieno / Full time","Periodo",{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},"SI/YES"]
["Totale / Total",null,null,{"$f":"D31+D32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"AG - Isole","junior","t parziale quota flessibile / t partial rate flexible","Mese",{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A50","v":"P1"},"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL","altro / other",null,"Giorno",{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A51","v":"P2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CT","Project manager",null,"Ora",{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A52","v":"P3"}]
["D.1 Budget del Partner - Categorie di spesa / Partner budget - breakdown per budget line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EN","Finance manager",null,null,{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A53","v":"P4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME","Communication manager",null,null,{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A54","v":"P5"}]
["D.1.1 Costi del personale / Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME - Isole","Administration manager",null,null,{"$f":"Page_2!A40","v":"WP6"},{"$f":"Page_2!A55","v":"P6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA",null,null,null,null,{"$f":"Page_2!A56","v":"P7"}]
["Domanda / Question",null,null,"Risposta / Answer","SI / YES",null,null,null,null,null,null,null,null,null,null,null,null,"PA - Isole"]
["Il partner prevede l’impiego del personale a costi reali durante l’attuazione del progetto? / Are staff costs being reported as real costs? ",null,null,null,"NO","PLEASE SELECT ",null,null,null,null,null,null,null,null,null,null,null,"SR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RG"]
["Se SI, compilare la tabella qui di seguito / If YES, please complete the table hereunder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP - Isole"]
["D.1.1.a Costi del personale - costi reali /  staff costs - real costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MALTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gozo & Comino"]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuori area / outside the area"]
["Costi del personale - costi reali /  staff costs - real costs","Descrizione / Description",null,null,null,null,null,"Dettagli per WP - Periodo / detail per WP and periods"]
[null,"Funzione del\npersonale / Staff function",null,"Tipo di\npersonale / Type of staff","Commenti / Comments",null,"Unità di misura / Unit type","Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods ","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M50*N50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O50:O59)","v":0}]
[null,null,{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A40","v":"WP6"},"TOTALE / TOTAL",null,null,null,null,null,{"$f":"(O60-I72)/((I70-I72)+SUM(I134+I164+I193+I222))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B62:H62)","v":0}]
[{"$f":"W33","v":"P1"},null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P1\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P1\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P1\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P1\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P1\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P1\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($O$50:$O$59))","v":0},{"$f":"SUM(B63:H63)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P2\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P2\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P2\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P2\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P2\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P2\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($O$50:$O$59))","v":0},0,null,{"$f":"IF(O61<=40%,\"OK\",\"ERRORE - tale voce di spesa non può superare il 40% dei costi diretti del progetto! - ERROR - this budget line cannot exceed the cealing of 40% of the project real costs!\")","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(SUM(I70)=O60,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P3\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P3\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P3\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P3\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P3\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P3\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($O$50:$O$59))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P4\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P4\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P4\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P4\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P4\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P4\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($O$50:$O$59))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P5\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P5\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P5\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P5\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P5\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P5\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($O$50:$O$59))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P6\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P6\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P6\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P6\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P6\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P6\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($O$50:$O$59))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P7\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P7\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P7\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P7\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P7\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P7\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($O$50:$O$59))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$62:C$69)","v":0},0,0,0,0,0,{"$f":"SUM(B70:H70)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$50:$I$59=\"WP1\")*($K$50:$K$59<>\"\")*($K$50:$K$59=\"fuori area / outside the area\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($I$50:$I$59=\"WP2\")*($K$50:$K$59<>\"\")*($K$50:$K$59=\"fuori area / outside the area\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($I$50:$I$59=\"WP3\")*($K$50:$K$59<>\"\")*($K$50:$K$59=\"fuori area / outside the area\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($I$50:$I$59=\"WP4\")*($K$50:$K$59<>\"\")*($K$50:$K$59=\"fuori area / outside the area\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($I$50:$I$59=\"WP5\")*($K$50:$K$59<>\"\")*($K$50:$K$59=\"fuori area / outside the area\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($I$50:$I$59=\"WP6\")*($K$50:$K$59<>\"\")*($K$50:$K$59=\"fuori area / outside the area\")*($O$50:$O$59))","v":0},{"$f":"SUM(B71:H71)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$50:$I$59=\"WP1\")*($H$50:$H$59<>\"\")*($H$50:$H$59=\"SI/YES\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($I$50:$I$59=\"WP2\")*($H$50:$H$59<>\"\")*($H$50:$H$59=\"SI/YES\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($I$50:$I$59=\"WP3\")*($H$50:$H$59<>\"\")*($H$50:$H$59=\"SI/YES\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($I$50:$I$59=\"WP4\")*($H$50:$H$59<>\"\")*($H$50:$H$59=\"SI/YES\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($I$50:$I$59=\"WP5\")*($H$50:$H$59<>\"\")*($H$50:$H$59=\"SI/YES\")*($O$50:$O$59))","v":0},{"$f":"SUMPRODUCT(($I$50:$I$59=\"WP6\")*($H$50:$H$59<>\"\")*($H$50:$H$59=\"SI/YES\")*($O$50:$O$59))","v":0},{"$f":"SUM(B72:H72)","v":0}]
[]
[]
[]
[]
["Se la scelta è NO, la seguente tabella si compila automaticamente (tasso forfettario, 20% degli altri costi diretti), ad eccezione delle informazioni relative alle attività eventualmente localizzate fuori area, che devono essere fornite dal partner / if the choise is NO, the hereunder table is automatically fulfilled (flat rate 20% of the direct costs), except the information related to the activities carried out outside the Programme area that should be provided by the partner"]
[]
["D.1.1.b Costi del personale - tasso forfetario / Staff costs - flat rate"]
[]
["Tabella calcolata automaticamente sulla base delle categorie di spesa da 3 a 6 e i WP relativi alla categoria di spesa 2 / Table automatically fulfilled on the basis of the budget lines from 3 to 6 and the WPs reffered to the budget line 2 "]
[null,null,{"$f":"C61","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A63","v":"P1"},null,{"$f":"IF($D$41=\"NO\",((C127+C157+C186+C215)*20%),\"0\")","v":"0"},"0","0","0","0","0",{"$f":"SUM(C84:H84)","v":0}]
["P2",null,"0","0","0","0","0","0",{"$f":"SUM(C85:H85)","v":0}]
["P3",null,"0","0","0","0","0","0",0]
["P4",null,"0","0","0","0","0","0",0]
["P5",null,"0","0","0","0","0","0",0]
["P6",null,"0","0","0","0","0","0",0]
["P7",null,"0","0","0","0","0","0",0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$83:C$90)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,null,null,null,null,null,null,{"$f":"SUM(C92:H92)","v":0}]
[]
["D.1.2 Spese d’ufficio e amministrative / Office and administrative expenditure"]
["Tabella calcolata automaticamente sulla base dei costi del personale, imputati a costi su base forfettaria / Table automatically fulfilled on the basis of the staff costs calculated as flat rate basis "]
[null,null,{"$f":"C61","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A63","v":"P1"},null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P1\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P1\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P1\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P1\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P1\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P1\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUM(C98:H98)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P2\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P2\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P2\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P2\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P2\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P2\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},0]
["P3",null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P3\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P3\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P3\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P3\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P3\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P3\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P4\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P4\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P4\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P4\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P4\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P4\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P5\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P5\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P5\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P5\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P5\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P5\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P6\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P6\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P6\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P6\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P6\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P6\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$50:$J$59=\"P7\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP1\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P7\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP2\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P7\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP3\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P7\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP4\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P7\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP5\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},{"$f":"SUMPRODUCT(($J$50:$J$59=\"P7\")*($I$50:$I$59<>\"\")*($I$50:$I$59=\"WP6\")*($H$50:$H$59=\"NO\")*($O$50:$O$59))*15%","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM((C70+C91)-C72)*15%","v":0},0,0,0,0,0,{"$f":"SUM(C105:H105)","v":0}]
["fuori area / outside the area",null,null,null,null,null,null,null,0]
[]
[]
["D.1.3 Spese di viaggio e soggiorno / Travel and accommodation costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese di viaggio e soggiorno / Travel and accommodation costs","Descrizione / Description",null,null,null,null,"Unità di misura / Unit type","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M114*N114","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O114:O123)","v":0}]
[null,null,{"$f":"C61","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B126)","v":0},null,{"$f":"IF(C134<=K135,\"OK\",\"ERRORE - progetto non ammissibile! Rideterminare la percentuale che non deve superare il 4% dei costi del WP 1/Ineligible project! Revise the percentage that shall not exceed the maximum percentage of 4% of the total cost on WP 1!\")","v":"OK"},null,null,{"$f":"IF(I134=O124,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
[{"$f":"A63","v":"P1"},null,{"$f":"SUMPRODUCT(($J$114:$J$123=\"P1\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP1\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P1\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP2\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P1\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP3\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P1\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP4\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P1\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP5\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P1\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP6\")*($O$114:$O$123))","v":0},{"$f":"SUM(C127:H127)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$114:$J$123=\"P2\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP1\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P2\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP2\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P2\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP3\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P2\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP4\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P2\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP5\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P2\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP6\")*($O$114:$O$123))","v":0},{"$f":"SUM(C128:H128)","v":0}]
["P3",null,{"$f":"SUMPRODUCT(($J$114:$J$123=\"P3\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP1\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P3\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP2\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P3\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP3\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P3\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP4\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P3\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP5\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P3\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP6\")*($O$114:$O$123))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$114:$J$123=\"P4\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP1\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P4\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP2\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P4\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP3\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P4\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP4\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P4\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP5\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P4\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP6\")*($O$114:$O$123))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$114:$J$123=\"P5\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP1\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P5\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP2\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P5\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP3\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P5\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP4\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P5\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP5\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P5\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP6\")*($O$114:$O$123))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$114:$J$123=\"P6\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP1\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P6\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP2\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P6\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP3\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P6\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP4\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P6\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP5\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P6\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP6\")*($O$114:$O$123))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$114:$J$123=\"P7\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP1\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P7\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP2\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P7\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP3\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P7\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP4\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P7\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP5\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($J$114:$J$123=\"P7\")*($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP6\")*($O$114:$O$123))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C127:C133)","v":0},0,0,0,0,0,{"$f":"SUM(I126:I133)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$114:$I$123=\"WP1\")*($K$114:$K$123<>\"\")*($K$114:$K$123=\"fuori area / outside the area\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($I$114:$I$123=\"WP2\")*($K$114:$K$123<>\"\")*($K$114:$K$123=\"fuori area / outside the area\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($I$114:$I$123=\"WP3\")*($K$114:$K$123<>\"\")*($K$114:$K$123=\"fuori area / outside the area\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($I$114:$I$123=\"WP4\")*($K$114:$K$123<>\"\")*($K$114:$K$123=\"fuori area / outside the area\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($I$114:$I$123=\"WP5\")*($K$114:$K$123<>\"\")*($K$114:$K$123=\"fuori area / outside the area\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($I$114:$I$123=\"WP6\")*($K$114:$K$123<>\"\")*($K$114:$K$123=\"fuori area / outside the area\")*($O$114:$O$123))","v":0},{"$f":"SUM(C135:H135)","v":0},{"$f":"SUMPRODUCT(($I$114:$I$123<>\"\")*($I$114:$I$123=\"WP1\")*($O$114:$O$123))","v":0},{"$f":"C252*0.04","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$114:$I$123=\"WP1\")*($H$114:$H$123<>\"\")*($H$114:$H$123=\"SI/YES\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($I$114:$I$123=\"WP2\")*($H$114:$H$123<>\"\")*($H$114:$H$123=\"SI/YES\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($I$114:$I$123=\"WP3\")*($H$114:$H$123<>\"\")*($H$114:$H$123=\"SI/YES\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($I$114:$I$123=\"WP4\")*($H$114:$H$123<>\"\")*($H$114:$H$123=\"SI/YES\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($I$114:$I$123=\"WP5\")*($H$114:$H$123<>\"\")*($H$114:$H$123=\"SI/YES\")*($O$114:$O$123))","v":0},{"$f":"SUMPRODUCT(($I$114:$I$123=\"WP6\")*($H$114:$H$123<>\"\")*($H$114:$H$123=\"SI/YES\")*($O$114:$O$123))","v":0},{"$f":"SUM(C136:H136)","v":0}]
[]
["D.1.4 Costi per consulenze e servizi / External expertise and services costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
[]
["Costi per consulenze e servizi / External expertise and services costs","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M144*N144","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M153*N153","v":0}]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O144:O153)","v":0}]
[null,null,{"$f":"C61","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B156","v":0}]
[{"$f":"A63","v":"P1"},null,{"$f":"SUMPRODUCT(($J$144:$J$153=\"P1\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP1\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P1\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP2\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P1\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP3\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P1\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP4\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P1\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP5\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P1\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP6\")*($O$144:$O$153))","v":0},{"$f":"SUM(C157:H157)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$144:$J$153=\"P2\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP1\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P2\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP2\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P2\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP3\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P2\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP4\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P2\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP5\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P2\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP6\")*($O$144:$O$153))","v":0},{"$f":"SUM(C158:H158)","v":0},null,null,null,null,{"$f":"IF(I164=O154,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$144:$J$153=\"P3\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP1\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P3\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP2\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P3\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP3\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P3\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP4\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P3\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP5\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P3\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP6\")*($O$144:$O$153))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$144:$J$153=\"P4\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP1\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P4\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP2\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P4\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP3\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P4\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP4\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P4\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP5\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P4\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP6\")*($O$144:$O$153))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$144:$J$153=\"P5\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP1\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P5\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP2\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P5\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP3\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P5\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP4\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P5\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP5\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P5\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP6\")*($O$144:$O$153))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$144:$J$153=\"P6\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP1\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P6\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP2\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P6\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP3\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P6\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP4\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P6\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP5\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P6\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP6\")*($O$144:$O$153))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$144:$J$153=\"P7\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP1\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P7\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP2\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P7\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP3\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P7\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP4\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P7\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP5\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($J$144:$J$153=\"P7\")*($I$144:$I$153<>\"\")*($I$144:$I$153=\"WP6\")*($O$144:$O$153))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$156:C$163)","v":0},0,0,0,0,0,{"$f":"SUM(I156:I163)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$144:$I$153=\"WP2\")*($K$144:$K$153<>\"\")*($K$144:$K$153=\"fuori area / outside the area\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($I$144:$I$153=\"WP3\")*($K$144:$K$153<>\"\")*($K$144:$K$153=\"fuori area / outside the area\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($I$144:$I$153=\"WP3\")*($K$144:$K$153<>\"\")*($K$144:$K$153=\"fuori area / outside the area\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($I$144:$I$153=\"WP4\")*($K$144:$K$153<>\"\")*($K$144:$K$153=\"fuori area / outside the area\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($I$144:$I$153=\"WP5\")*($K$144:$K$153<>\"\")*($K$144:$K$153=\"fuori area / outside the area\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($I$144:$I$153=\"WP6\")*($K$144:$K$153<>\"\")*($K$144:$K$153=\"fuori area / outside the area\")*($O$144:$O$153))","v":0},{"$f":"SUM(C165:H165)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$144:$I$153=\"WP1\")*($H$144:$H$153<>\"\")*($H$144:$H$153=\"SI/YES\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($I$144:$I$153=\"WP2\")*($H$144:$H$153<>\"\")*($H$144:$H$153=\"SI/YES\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($I$144:$I$153=\"WP3\")*($H$144:$H$153<>\"\")*($H$144:$H$153=\"SI/YES\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($I$144:$I$153=\"WP4\")*($H$144:$H$153<>\"\")*($H$144:$H$153=\"SI/YES\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($I$144:$I$153=\"WP5\")*($H$144:$H$153<>\"\")*($H$144:$H$153=\"SI/YES\")*($O$144:$O$153))","v":0},{"$f":"SUMPRODUCT(($I$144:$I$153=\"WP6\")*($H$144:$H$153<>\"\")*($H$144:$H$153=\"SI/YES\")*($O$144:$O$153))","v":0},{"$f":"SUM(C166:H166)","v":0}]
[]
["D.1.5 Spese per le apparecchiature / Equipment costs "]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese per le apparecchiature / Equipment costs","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M173*N173","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O173:O182)","v":0}]
[null,null,{"$f":"C61","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A63","v":"P1"},null,{"$f":"SUMPRODUCT(($J$173:$J$182=\"P1\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP1\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P1\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP2\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P1\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP3\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P1\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP4\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P1\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP5\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P1\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP6\")*($O$173:$O$182))","v":0},{"$f":"SUM(C186:H186)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$173:$J$182=\"P2\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP1\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P2\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP2\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P2\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP3\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P2\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP4\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P2\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP5\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P2\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP6\")*($O$173:$O$182))","v":0},{"$f":"SUM(C187:H187)","v":0},null,null,null,null,{"$f":"IF(I193=O183,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$173:$J$182=\"P3\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP1\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P3\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP2\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P3\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP3\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P3\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP4\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P3\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP5\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P3\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP6\")*($O$173:$O$182))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$173:$J$182=\"P4\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP1\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P4\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP2\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P4\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP3\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P4\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP4\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P4\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP5\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P4\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP6\")*($O$173:$O$182))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$173:$J$182=\"P5\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP1\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P5\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP2\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P5\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP3\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P5\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP4\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P5\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP5\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P5\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP6\")*($O$173:$O$182))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$173:$J$182=\"P6\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP1\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P6\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP2\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P6\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP3\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P6\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP4\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P6\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP5\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P6\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP6\")*($O$173:$O$182))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$173:$J$182=\"P7\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP1\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P7\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP2\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P7\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"COMP3\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P7\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP4\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P7\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP5\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($J$173:$J$182=\"P7\")*($I$173:$I$182<>\"\")*($I$173:$I$182=\"WP6\")*($O$173:$O$182))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$186:C$192)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$173:$I$182=\"WP1\")*($K$173:$K$182<>\"\")*($K$173:$K$182=\"fuori area / outside the area\")*($O$173:$O$182))","v":0},0,0,0,0,0,{"$f":"SUM(C194:H194)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$173:$I$182=\"WP1\")*($H$173:$H$182<>\"\")*($H$173:$H$182=\"SI/YES\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($I$173:$I$182=\"WP2\")*($H$173:$H$182<>\"\")*($H$173:$H$182=\"SI/YES\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($I$173:$I$182=\"WP3\")*($H$173:$H$182<>\"\")*($H$173:$H$182=\"SI/YES\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($I$173:$I$182=\"WP4\")*($H$173:$H$182<>\"\")*($H$173:$H$182=\"SI/YES\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($I$173:$I$182=\"WP5\")*($H$173:$H$182<>\"\")*($H$173:$H$182=\"SI/YES\")*($O$173:$O$182))","v":0},{"$f":"SUMPRODUCT(($I$173:$I$182=\"WP6\")*($H$173:$H$182<>\"\")*($H$173:$H$182=\"SI/YES\")*($O$173:$O$182))","v":0},{"$f":"SUM(C195:H195)","v":0}]
[]
["D.1.6 Infrastrutture e lavori / Costs for infrastructure and works"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese per infrastrutture e lavori / Costs for infrastructure and works","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M202*N202","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M204*N204","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O202:O211)","v":0}]
[null,null,{"$f":"C61","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A63","v":"P1"},null,{"$f":"SUMPRODUCT(($J$202:$J$211=\"P1\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP1\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P1\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP2\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P1\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP3\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P1\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP4\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P1\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP5\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P1\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP6\")*($O$202:$O$211))","v":0},{"$f":"SUM(C215:H215)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$202:$J$211=\"P2\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP1\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P2\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP2\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P2\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP3\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P2\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP4\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P2\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP5\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P2\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP6\")*($O$202:$O$211))","v":0},{"$f":"SUM(C216:H216)","v":0},null,null,null,null,{"$f":"IF(I222=O212,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$202:$J$211=\"P3\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP1\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P3\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP2\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P3\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP3\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P3\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP4\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P3\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP5\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P3\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP6\")*($O$202:$O$211))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$202:$J$211=\"P4\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP1\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P4\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP2\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P4\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP3\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P4\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP4\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P4\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP5\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P4\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP6\")*($O$202:$O$211))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$202:$J$211=\"P5\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP1\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P5\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP2\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P5\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP3\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P5\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP4\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P5\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP5\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P5\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP6\")*($O$202:$O$211))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$202:$J$211=\"P6\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP1\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P6\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP2\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P6\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP3\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P6\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP4\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P6\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP5\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P6\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP6\")*($O$202:$O$211))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$202:$J$211=\"P7\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP1\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P7\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP2\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P7\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP3\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P7\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP4\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P7\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP5\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($J$202:$J$211=\"P7\")*($I$202:$I$211<>\"\")*($I$202:$I$211=\"WP6\")*($O$202:$O$211))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$215:C$221)","v":0},0,0,0,0,0,{"$f":"SUM(I$214:I$221)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$202:$I$211=\"WP1\")*($K$202:$K$211<>\"\")*($K$202:$K$211=\"fuori area / outside the area\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($I$202:$I$211=\"WP2\")*($K$202:$K$211<>\"\")*($K$202:$K$211=\"fuori area / outside the area\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($I$202:$I$211=\"WP3\")*($K$202:$K$211<>\"\")*($K$202:$K$211=\"fuori area / outside the area\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($I$202:$I$211=\"WP4\")*($K$202:$K$211<>\"\")*($K$202:$K$211=\"fuori area / outside the area\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($I$202:$I$211=\"WP5\")*($K$202:$K$211<>\"\")*($K$202:$K$211=\"fuori area / outside the area\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($I$202:$I$211=\"WP6\")*($K$202:$K$211<>\"\")*($K$202:$K$211=\"fuori area / outside the area\")*($O$202:$O$211))","v":0},{"$f":"SUM(C223:H223)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$202:$I$211=\"WP1\")*($H$202:$H$211<>\"\")*($H$202:$H$211=\"SI/YES\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($I$202:$I$211=\"WP2\")*($H$202:$H$211<>\"\")*($H$202:$H$211=\"SI/YES\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($I$202:$I$211=\"WP3\")*($H$202:$H$211<>\"\")*($H$202:$H$211=\"SI/YES\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($I$202:$I$211=\"WP4\")*($H$202:$H$211<>\"\")*($H$202:$H$211=\"SI/YES\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($I$202:$I$211=\"WP5\")*($H$202:$H$211<>\"\")*($H$202:$H$211=\"SI/YES\")*($O$202:$O$211))","v":0},{"$f":"SUMPRODUCT(($I$202:$I$211=\"WP6\")*($H$202:$H$211<>\"\")*($H$202:$H$211=\"SI/YES\")*($O$202:$O$211))","v":0},{"$f":"SUM(C224:H224)","v":0}]
[]
[]
["D.3 Budget del Partner - riepilogo per WP e Categoria di spesa / Project budget - overview per WP and per budget line"]
[]
[null,{"$f":"C61","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[{"$f":"A48","v":"Costi del personale - costi reali /  staff costs - real costs"},{"$f":"C70+C91","v":0},0,0,0,0,0,{"$f":"SUM(B230:G230)","v":0}]
["Spese d’ufficio e amministrative / Office and administrative expenditure",{"$f":"C105","v":0},0,0,0,0,0,0]
[{"$f":"A112","v":"Spese di viaggio e soggiorno / Travel and accommodation costs"},{"$f":"C134","v":0},0,0,0,0,0,0]
[{"$f":"A142","v":"Costi per consulenze e servizi / External expertise and services costs"},{"$f":"C164","v":0},0,0,0,0,0,0]
[{"$f":"A171","v":"Spese per le apparecchiature / Equipment costs"},{"$f":"C193","v":0},0,0,0,0,0,0]
[{"$f":"A200","v":"Spese per infrastrutture e lavori / Costs for infrastructure and works"},{"$f":"C222","v":0},0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET ",{"$f":"SUM(B$230:B$235)","v":0},0,0,0,0,0,0]
["Cofinanziamento aggiuntivo - Additional co-financing ",{"$f":"C72+C136+C166+C195+C224","v":0},{"$f":"D72+D136+D166+D195+D224","v":0},0,0,0,0,0]
["fuori area / outside the area",{"$f":"C71+C92+C106+C135+C165+C194+C223","v":0},{"$f":"D71+D92+D106+D135+D165+D194+D223","v":0},0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",{"$f":"SUM(B$230:B$235)-B237","v":0},{"$f":"SUM(C$230:C$235)-C237","v":0},0,0,0,{"$f":"SUM(G$230:G$235)-G237","v":0},0]
[]
["D.4 Budget del Partner - riepilogo per WP e Periodo / Project budget - overview per WP and per period"]
[]
[null,null,"WP1","WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B244","v":0}]
[{"$f":"Page_2!A50","v":"P1"},null,{"$f":"C63+C84+C98+C127+C157+C186+C215","v":0},0,0,0,0,0,{"$f":"SUM(C245:H245)","v":0}]
[{"$f":"Page_2!A51","v":"P2"},null,0,0,0,0,0,0,{"$f":"SUM(C246:H246)","v":0}]
[{"$f":"Page_2!A52","v":"P3"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A53","v":"P4"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A54","v":"P5"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A55","v":"P6"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A56","v":"P7"},null,0,0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET  ",null,{"$f":"IF(D$41=\"NO\",((SUM(C245+C246+C247+C248+C249+C250+C251)+C105)),SUM(C245+C246+C247+C248+C249+C250+C251))","v":0},{"$f":"IF(D$41=\"NO\",((SUM(D245+D246+D247+D248+D249+D250+D251)+D105)),SUM(D245+D246+D247+D248+D249+D250+D251))","v":0},{"$f":"IF(D$41=\"NO\",((SUM(E245+E246+E247+E248+E249+E250+E251)+E105)),SUM(E245+E246+E247+E248+E249+E250+E251))","v":0},{"$f":"IF(D$41=\"NO\",((SUM(F245+F246+F247+F248+F249+F250+F251)+F105)),SUM(F245+F246+F247+F248+F249+F250+F251))","v":0},{"$f":"IF(D$41=\"NO\",((SUM(G245+G246+G247+G248+G249+G250+G251)+G105)),SUM(G245+G246+G247+G248+G249+G250+G251))","v":0},{"$f":"IF(D$41=\"NO\",((SUM(H245+H246+H247+H248+H249+H250+H251)+H105)),SUM(H245+H246+H247+H248+H249+H250+H251))","v":0},{"$f":"IF(D$41=\"NO\",((SUM(I245+I246+I247+I248+I249+I250+I251)+I105)),SUM(I245+I246+I247+I248+I249+I250+I251))","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"B237","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,0,0,0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"C252-C253","v":0},{"$f":"D252-D253","v":0},0,0,0,0,0]

{"sheet":"PP2","index":3,"n_rows":254,"n_cols":25,"rows_kept":254,"cut":false,"hidden":false,"merged":[[209,1,209,3],[209,4,209,5],[214,13,220,14],[198,0,209,0],[198,1,199,3],[198,4,199,5],[198,6,199,6],[198,7,198,14],[200,1,200,3],[200,4,200,5],[201,1,201,3],[201,4,201,5],[206,1,206,3],[206,4,206,5],[207,1,207,3],[207,4,207,5],[208,1,208,3],[208,4,208,5],[202,4,202,5],[203,1,203,3],[203,4,203,5],[204,1,204,3],[204,4,204,5],[205,1,205,3],[205,4,205,5],[202,1,202,3],[169,45,169,48],[169,49,169,52],[179,1,179,3],[179,4,179,5],[180,1,180,3],[180,4,180,5],[185,13,191,14],[197,0,197,14],[176,1,176,3],[176,4,176,5],[177,1,177,3],[177,4,177,5],[178,1,178,3],[178,4,178,5],[168,0,168,14],[169,0,180,0],[169,1,170,3],[169,4,170,5],[169,6,170,6],[169,7,169,14],[172,1,172,3],[169,53,169,56],[169,57,170,57],[171,1,171,3],[171,4,171,5],[169,21,169,24],[169,25,169,28],[169,29,169,32],[169,33,169,36],[169,37,169,40],[169,41,169,44],[172,4,172,5],[173,1,173,3],[173,4,173,5],[174,1,174,3],[174,4,174,5],[175,1,175,3],[175,4,175,5],[145,1,145,3],[145,4,145,5],[146,1,146,3],[146,4,146,5],[147,1,147,3],[147,4,147,5],[151,1,151,3],[151,4,151,5],[156,13,162,14],[140,57,141,57],[142,1,142,3],[142,4,142,5],[140,21,140,24],[140,25,140,28],[140,29,140,32],[140,33,140,36],[140,37,140,40],[140,41,140,44],[124,13,130,14],[110,45,110,48],[110,49,110,52],[110,53,110,56],[138,0,138,14],[139,0,139,14],[140,0,151,0],[140,1,141,3],[140,4,141,5],[140,6,141,6],[140,7,140,14],[143,1,143,3],[143,4,143,5],[144,1,144,3],[140,45,140,48],[140,49,140,52],[140,53,140,56],[148,1,148,3],[148,4,148,5],[149,1,149,3],[149,4,149,5],[150,1,150,3],[150,4,150,5],[144,4,144,5],[110,57,111,57],[112,1,112,5],[113,1,113,5],[110,21,110,24],[110,25,110,28],[110,29,110,32],[110,33,110,36],[110,37,110,40],[110,41,110,44],[102,19,102,20],[103,19,103,20],[109,0,109,14],[110,0,121,0],[110,1,111,5],[110,6,111,6],[110,7,110,14],[114,1,114,5],[115,1,115,5],[116,1,116,5],[117,1,117,5],[118,1,118,5],[119,1,119,5],[120,1,120,5],[121,1,121,5],[96,19,96,20],[97,19,97,20],[98,19,98,20],[99,19,99,20],[100,19,100,20],[101,19,101,20],[94,19,94,20],[95,19,95,20],[88,19,88,20],[89,19,89,20],[82,19,82,20],[83,19,83,20],[84,19,84,20],[85,19,85,20],[86,19,86,20],[87,19,87,20],[72,0,72,2],[73,0,73,2],[75,0,75,14],[79,0,79,15],[80,19,80,20],[81,19,81,20],[43,19,43,20],[62,10,68,11],[62,13,68,14],[44,19,44,20],[45,19,45,20],[67,19,67,20],[68,19,68,20],[53,1,53,2],[53,4,53,5],[46,1,46,6],[46,53,46,56],[46,57,47,57],[47,1,47,2],[47,4,47,5],[46,25,46,28],[46,29,46,32],[46,33,46,36],[46,37,46,40],[46,41,46,44],[46,45,46,48],[46,49,46,52],[35,0,35,12],[38,0,38,2],[39,0,39,2],[45,0,45,14],[46,0,57,0],[46,7,46,14],[48,1,48,2],[48,4,48,5],[49,1,49,2],[49,4,49,5],[50,1,50,2],[50,4,50,5],[51,1,51,2],[51,4,51,5],[55,1,55,2],[55,4,55,5],[56,1,56,2],[56,4,56,5],[57,1,57,2],[57,4,57,5],[52,1,52,2],[52,4,52,5],[54,1,54,2],[54,4,54,5],[124,10,130,11],[210,1,210,3],[210,4,210,5],[2,0,2,2],[2,3,2,4],[3,0,3,2],[3,3,3,4],[4,0,4,2],[4,3,4,4],[13,0,13,2],[14,0,14,2],[15,0,15,2],[19,0,19,2],[20,0,20,2],[29,0,29,1],[5,0,5,2],[5,3,5,4],[6,0,6,2],[6,3,6,4],[11,0,11,2],[12,0,12,2],[7,0,7,2],[7,3,7,4],[30,0,30,1]]}
["B. Partenariato del progetto / Project partership "]
[]
["Denominazione del partner / Project partner title",null,null,null,null,"IT"]
["Numero Partner / Partner Number ",null,null,{"$f":"Page_2!A18","v":"PP2"},null,"MT"]
["Abbreviazione Partner / Partner Acronym ",null,null,null,null,"Dentro l'area"]
["Paese / Country",null,null,null,null,"area / zone"]
["Dentro o fuori area di Programma / Inside or ouside the Programme area",null,null,null,null,"fuori area / outside the area"]
["Region NUTS 2 or NUTS 3 (please indicate)"]
[]
["B.2 Finanziamento del Partner  / PP finanicing "]
[]
["FESR / ERDF",null,null,{"$f":"D14*D15","v":0}]
["Contributo Nazionale / National Contribution ",null,null,{"$f":"D14-D12","v":0}]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET",null,null,{"$f":"I238","v":0},null,0.85]
["Tasso di cofinanziamento / Co-financing ERDF rate (%)",null,null,0.8,null,0.5]
["Cofinanziamento aggiuntivo / Additional Co-financing ",null,null,{"$f":"I252","v":0}]
[]
["B.3 Origine del contributo del Partner / Origin of partner contribution",null,null,null,null,"SI / YES"]
[null,null,null,null,null,"NO"]
["Domanda / Question",null,null,"Risposta / Answer",null,"PARZIALMENTE / PARTIALLY"]
["Il contributo del Partner è coperto con fondi propri? / Is the Partner contribution covered with its own funds?"]
[]
["Compilare la tabella qui di seguito / Please fulfill the hereunder reported table: "]
[]
["Denominazione del partner - fonte\ndel contributo / Project partner title  - source of the contribution","Statuto legale / Legal status","% del contributo\ntotale del partner / % of the total partner contribution ","Importo / Amount"]
[{"$f":"D3","v":0},"privato / private",{"$f":"D26/D$32","v":{"$error":"#DIV/0!"}}]
["Contributo pubblico automatico \nAutomatic public contribution\n(Delibera CIPE for IT beneficiaries or National Contribution for MT beneficiaries)","pubblico / public",{"$f":"D27/D$32","v":{"$error":"#DIV/0!"}}]
["Fonte esterna 2 /  external Source 2 ",null,{"$f":"D28/D$32","v":{"$error":"#DIV/0!"}},null,"pubblico / public"]
["Fonte esterna n /  external Source n ",null,{"$f":"D29/D$32","v":{"$error":"#DIV/0!"}},null,"privato / private"]
["Sub-totale del contributo pubblico / Sub-total of the public contribution",null,{"$f":"D30/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"pubblico / public\",D26:D29)","v":0}]
["Sub-totale del contributo privato / Sub-total of the private contribution",null,{"$f":"D31/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"privato / private\",D26:D29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG","senior","tempo pieno / Full time","Periodo",{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},"SI/YES"]
["Totale / Total",null,null,{"$f":"D30+D31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG - Isole","junior","t parziale quota flessibile / t partial rate flexible","Mese",{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A50","v":"P1"},"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL","altro / other",null,"Giorno",{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A51","v":"P2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CT","Project manager",null,"Ora",{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A52","v":"P3"}]
["D.1 Budget del Partner - Categorie di spesa / Partner budget - breakdown per budget line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EN","Finance manager",null,null,{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A53","v":"P4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME","Communication manager",null,null,{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A54","v":"P5"}]
["D.1.1 Costi del personale / Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME - Isole","Administration manager",null,null,{"$f":"Page_2!A40","v":"WP6"},{"$f":"Page_2!A55","v":"P6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA",null,null,null,null,{"$f":"Page_2!A56","v":"P7"}]
["Domanda / Question",null,null,"Risposta / Answer","SI / YES",null,null,null,null,null,null,null,null,null,null,null,null,null,"PA - Isole"]
["Il partner prevede l’impiego del personale a costi reali durante l’attuazione del progetto? / Is there the use of partner staff costs as real costs from the parter? ",null,null,"NO","NO","PLEASE SELECT ",null,null,null,null,null,null,null,null,null,null,null,null,"SR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RG"]
["Se SI, compilare la tabella qui di seguito / If YES, please complete the table hereunder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP - Isole"]
["D.1.1.a Costi del personale - costi reali /  staff costs - real costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MALTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gozo & Comino"]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuori area / outside the area"]
["Costi del personale - costi reali /  staff costs - real costs","Descrizione / Description",null,null,null,null,null,"Dettagli per WP - Periodo / detail per WP and periods"]
[null,"Funzione del\npersonale / Staff function",null,"Tipo di\npersonale / Type of staff","Commenti / Comments",null,"Unità di misura / Unit type","Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods ","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M49*N49","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M50*N50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O49:O58)","v":0}]
[null,null,{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A40","v":"WP6"},"TOTALE / TOTAL",null,null,null,null,null,{"$f":"(O59-I71)/((I69-I71)+SUM(I133+I163+I192+I221))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B61:H61)","v":0}]
[{"$f":"X32","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},{"$f":"SUM(B62:H62)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0,null,{"$f":"IF(O60<=40%,\"OK\",\"ERRORE - tale voce di spesa non può superare il 40% dei costi diretti del progetto! - ERROR - this budget line cannot exceed the cealing of 40% of the project real costs!\")","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(I69=O59,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$61:C$68)","v":0},0,0,0,0,0,{"$f":"SUM(B69:H69)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUM(B70:H70)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUM(B71:H71)","v":0}]
[]
[]
[]
[]
["Se la scelta è NO, la seguente tabella si compila automaticamente (tasso forfettario, 20% degli altri costi diretti), ad eccezione delle informazioni relative alle attività eventualmente localizzate fuori area, che devono essere fornite dal partner / if the choise is NO, the hereunder table is automatically fulfilled (flat rate 20% of the direct costs), except the information related to the activities carried out outside the Programme area that should be provided by the partner"]
[]
["D.1.1.b Costi del personale - tasso forfetario / Staff costs - flat rate"]
[]
["Tabella calcolata automaticamente sulla base delle categorie di spesa da 3 a 6 e i WP relativi alla categoria di spesa 2 / Table automatically fulfilled on the basis of the budget lines from 3 to 6 and the WPs reffered to the budget line 2 "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"IF($D$40=\"NO\",((C126+C156+C185+C214)*20%),\"0\")","v":0},{"$f":"IF($D$40=\"NO\",((D126+D156+D185+D214)*20%),\"0\")","v":0},0,0,0,0,{"$f":"SUM(C83:H83)","v":0}]
["P2",null,0,0,0,0,0,0,{"$f":"SUM(C84:H84)","v":0}]
["P3",null,0,0,0,0,0,0,0]
["P4",null,0,0,0,0,0,0,0]
["P5",null,0,0,0,0,0,0,0]
["P6",null,0,0,0,0,0,0,0]
["P7",null,0,0,0,0,0,0,0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$82:C$89)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,null,null,null,null,null,null,{"$f":"SUM(C91:H91)","v":0}]
[]
["D.1.2 Spese d’ufficio e amministrative / Office and administrative expenditure"]
["Tabella calcolata automaticamente sulla base dei costi del personale, imputati a costi su base forfettaria / Table automatically fulfilled on the basis of the staff costs calculated as flat rate basis "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUM(C97:H97)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM((C69+C90)-C71)*15%","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,null,null,null,null,null,null,0]
[]
[]
["D.1.3 Spese di viaggio e soggiorno / Travel and accommodation costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese di viaggio e soggiorno / Travel and accommodation costs","Descrizione / Description",null,null,null,null,"Unità di misura / Unit type","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M113*N113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O113:O122)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B125)","v":0},null,{"$f":"IF(C133<=K134,\"OK\",\"ERRORE - progetto non ammissibile! Rideterminare la percentuale che non deve superare il 4% dei costi del WP 1/Ineligible project! Revise the percentage that shall not exceed the maximum percentage of 4% of the total cost on WP 1!\")","v":"OK"},null,null,{"$f":"IF(I133=O123,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C126:H126)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C127:H127)","v":0}]
["P3",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C126:C132)","v":0},0,0,0,0,0,{"$f":"SUM(I125:I132)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUM(C134:H134)","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"C251*0.04","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUM(C135:H135)","v":0}]
[]
["D.1.4 Costi per consulenze e servizi / External expertise and services costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
[]
["Costi per consulenze e servizi / External expertise and services costs","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M143*N143","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O143:O152)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B155","v":0}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C156:H156)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C157:H157)","v":0},null,null,null,null,{"$f":"IF(I163=O153,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$155:C$162)","v":0},0,0,0,0,0,{"$f":"SUM(I155:I162)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUM(C164:H164)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP1\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUM(C165:H165)","v":0}]
[]
["D.1.5 Spese per le apparecchiature / Equipment costs "]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese per le apparecchiature / Equipment costs ","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M172*N172","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O172:O181)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C185:H185)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C186:H186)","v":0},null,null,null,null,{"$f":"IF(I192=O182,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"COMP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$185:C$191)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($K$172:$K$181<>\"\")*($K$172:$K$181=\"fuori area / outside the area\")*($O$172:$O$181))","v":0},0,0,0,0,0,{"$f":"SUM(C193:H193)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP2\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP3\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP4\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP5\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP6\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUM(C194:H194)","v":0}]
[]
["D.1.6 Infrastrutture e lavori / Costs for infrastructure and works"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
[" Infrastrutture e lavori / Costs for infrastructure and works","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M201*N201","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M203*N203","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O201:O210)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"W1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C214:H214)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C215:H215)","v":0},null,null,null,null,{"$f":"IF(I221=O211,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$214:C$220)","v":0},0,0,0,0,0,{"$f":"SUM(I$213:I$220)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUM(C222:H222)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUM(C223:H223)","v":0}]
[]
[]
["D.3 Budget del Partner - riepilogo per WP e Categoria di spesa / Project budget - overview per WP and per budget line"]
[]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[{"$f":"A47","v":"Costi del personale - costi reali /  staff costs - real costs"},null,{"$f":"C69+C90","v":0},0,0,0,0,0,{"$f":"SUM(B229:H229)","v":0}]
["Spese d’ufficio e amministrative / Office and administrative expenditure",null,{"$f":"C104","v":0},0,0,0,0,0,0]
[{"$f":"A111","v":"Spese di viaggio e soggiorno / Travel and accommodation costs"},null,{"$f":"C133","v":0},0,0,0,0,0,0]
[{"$f":"A141","v":"Costi per consulenze e servizi / External expertise and services costs"},null,{"$f":"C163","v":0},0,0,0,0,0,0]
[{"$f":"A170","v":"Spese per le apparecchiature / Equipment costs "},null,{"$f":"C192","v":0},0,0,0,0,0,0]
[{"$f":"A199","v":" Infrastrutture e lavori / Costs for infrastructure and works"},null,{"$f":"C221","v":0},0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET ",null,{"$f":"SUM(C$229:C$234)","v":0},0,0,0,0,0,0]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C71+C135+C165+C194+C223","v":0},{"$f":"D71+D135+D165+D194+D223","v":0},0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"C70+C91+C105+C134+C164+C193+C222","v":0},{"$f":"D70+D91+D105+D134+D164+D193+D222","v":0},0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"SUM(C$229:C$234)-C236","v":0},{"$f":"SUM(D$229:D$234)-D236","v":0},0,0,0,0,0]
[]
["D.4 Budget del Partner - riepilogo per WP e Periodo / Project budget - overview per WP and per period"]
[]
[null,null,"WP1","WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B243","v":0}]
[{"$f":"Page_2!A50","v":"P1"},null,{"$f":"C62+C83+C97+C126+C156+C185+C214","v":0},{"$f":"D62+D83+D97+D126+D156+D185+D214","v":0},{"$f":"E62+E83+E97+E126+E156+E185+E214","v":0},{"$f":"F62+F83+F97+F126+F156+F185+F214","v":0},0,0,{"$f":"SUM(C244:H244)","v":0}]
[{"$f":"Page_2!A51","v":"P2"},null,0,0,0,0,0,0,{"$f":"SUM(C245:H245)","v":0}]
[{"$f":"Page_2!A52","v":"P3"},null,{"$f":"C64+C85+C99+C128+C158+C187+C216","v":0},0,0,0,0,0,0]
[{"$f":"Page_2!A53","v":"P4"},null,{"$f":"C65+C86+C100+C129+C159+C188+C217","v":0},0,0,0,0,0,0]
[{"$f":"Page_2!A54","v":"P5"},null,{"$f":"C66+C87+C101+C130+C160+C189+C218","v":0},0,0,0,0,0,0]
[{"$f":"Page_2!A55","v":"P6"},null,{"$f":"C67+C88+C102+C131+C161+C190+C219","v":0},0,0,0,0,0,0]
[{"$f":"Page_2!A56","v":"P7"},null,{"$f":"C68+C89+C103+C132+C162+C191+C220","v":0},0,0,{"$f":"F68+F89+F103+F132+F162+F191+F220","v":0},0,0,0]
["BUDGET TOTALE / TOTAL BUDGET  ",null,{"$f":"IF(D$40=\"NO\",((SUM(C244+C245+C246+C247+C248+C249+C250)+C104)),SUM(C244+C245+C246+C247+C248+C249+C250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(D244+D245+D246+D247+D248+D249+D250)+D104)),SUM(D244+D245+D246+D247+D248+D249+D250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(E244+E245+E246+E247+E248+E249+E250)+E104)),SUM(E244+E245+E246+E247+E248+E249+E250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(F244+F245+F246+F247+F248+F249+F250)+F104)),SUM(F244+F245+F246+F247+F248+F249+F250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(G244+G245+G246+G247+G248+G249+G250)+G104)),SUM(G244+G245+G246+G247+G248+G249+G250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(H244+H245+H246+H247+H248+H249+H250)+H104)),SUM(H244+H245+H246+H247+H248+H249+H250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(I244+I245+I246+I247+I248+I249+I250)+I104)),SUM(I244+I245+I246+I247+I248+I249+I250))","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C236","v":0},{"$f":"D236","v":0},0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"C237","v":0},{"$f":"D237","v":0},0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"C251-C252","v":0},{"$f":"D251-D252","v":0},0,0,0,0,0]

{"sheet":"PP3","index":4,"n_rows":254,"n_cols":25,"rows_kept":254,"cut":false,"hidden":false,"merged":[[209,1,209,3],[209,4,209,5],[214,13,220,14],[198,0,209,0],[198,1,199,3],[198,4,199,5],[198,6,199,6],[198,7,198,14],[200,1,200,3],[200,4,200,5],[201,1,201,3],[201,4,201,5],[206,1,206,3],[206,4,206,5],[207,1,207,3],[207,4,207,5],[208,1,208,3],[208,4,208,5],[202,4,202,5],[203,1,203,3],[203,4,203,5],[204,1,204,3],[204,4,204,5],[205,1,205,3],[205,4,205,5],[202,1,202,3],[169,45,169,48],[169,49,169,52],[179,1,179,3],[179,4,179,5],[180,1,180,3],[180,4,180,5],[185,13,191,14],[197,0,197,14],[176,1,176,3],[176,4,176,5],[177,1,177,3],[177,4,177,5],[178,1,178,3],[178,4,178,5],[168,0,168,14],[169,0,180,0],[169,1,170,3],[169,4,170,5],[169,6,170,6],[169,7,169,14],[172,1,172,3],[169,53,169,56],[169,57,170,57],[171,1,171,3],[171,4,171,5],[169,21,169,24],[169,25,169,28],[169,29,169,32],[169,33,169,36],[169,37,169,40],[169,41,169,44],[172,4,172,5],[173,1,173,3],[173,4,173,5],[174,1,174,3],[174,4,174,5],[175,1,175,3],[175,4,175,5],[145,1,145,3],[145,4,145,5],[146,1,146,3],[146,4,146,5],[147,1,147,3],[147,4,147,5],[151,1,151,3],[151,4,151,5],[156,13,162,14],[140,57,141,57],[142,1,142,3],[142,4,142,5],[140,21,140,24],[140,25,140,28],[140,29,140,32],[140,33,140,36],[140,37,140,40],[140,41,140,44],[124,13,130,14],[110,45,110,48],[110,49,110,52],[110,53,110,56],[138,0,138,14],[139,0,139,14],[140,0,151,0],[140,1,141,3],[140,4,141,5],[140,6,141,6],[140,7,140,14],[143,1,143,3],[143,4,143,5],[144,1,144,3],[140,45,140,48],[140,49,140,52],[140,53,140,56],[148,1,148,3],[148,4,148,5],[149,1,149,3],[149,4,149,5],[150,1,150,3],[150,4,150,5],[144,4,144,5],[95,19,95,20],[110,57,111,57],[112,1,112,5],[113,1,113,5],[110,21,110,24],[110,25,110,28],[110,29,110,32],[110,33,110,36],[110,37,110,40],[110,41,110,44],[88,19,88,20],[89,19,89,20],[94,19,94,20],[102,19,102,20],[103,19,103,20],[109,0,109,14],[110,0,121,0],[110,1,111,5],[110,6,111,6],[110,7,110,14],[114,1,114,5],[115,1,115,5],[116,1,116,5],[117,1,117,5],[118,1,118,5],[119,1,119,5],[120,1,120,5],[121,1,121,5],[101,19,101,20],[100,19,100,20],[99,19,99,20],[98,19,98,20],[97,19,97,20],[96,19,96,20],[82,19,82,20],[83,19,83,20],[84,19,84,20],[85,19,85,20],[86,19,86,20],[87,19,87,20],[72,0,72,2],[73,0,73,2],[75,0,75,14],[79,0,79,15],[80,19,80,20],[81,19,81,20],[42,19,42,20],[62,10,68,11],[62,13,68,14],[43,19,43,20],[44,19,44,20],[64,19,64,20],[65,19,65,20],[66,19,66,20],[67,19,67,20],[68,19,68,20],[46,53,46,56],[46,57,47,57],[47,1,47,2],[47,4,47,5],[46,21,46,24],[46,25,46,28],[46,29,46,32],[46,33,46,36],[46,37,46,40],[46,41,46,44],[46,45,46,48],[46,49,46,52],[46,1,46,6],[39,0,39,2],[45,0,45,14],[46,0,57,0],[46,7,46,14],[48,1,48,2],[48,4,48,5],[49,1,49,2],[49,4,49,5],[50,1,50,2],[50,4,50,5],[51,1,51,2],[51,4,51,5],[55,1,55,2],[55,4,55,5],[56,1,56,2],[56,4,56,5],[57,1,57,2],[57,4,57,5],[52,1,52,2],[52,4,52,5],[53,1,53,2],[53,4,53,5],[54,1,54,2],[54,4,54,5],[124,10,130,11],[2,0,2,2],[2,3,2,4],[3,0,3,2],[3,3,3,4],[4,0,4,2],[4,3,4,4],[13,0,13,2],[14,0,14,2],[15,0,15,2],[19,0,19,2],[20,0,20,2],[29,0,29,1],[5,0,5,2],[5,3,5,4],[6,0,6,2],[6,3,6,4],[11,0,11,2],[12,0,12,2],[7,0,7,2],[7,3,7,4],[30,0,30,1],[35,0,35,12],[38,0,38,2]]}
["B. Partenariato del progetto / Project partership "]
[]
["Denominazione del partner / Project partner title",null,null,null,null,"IT"]
["Numero Partner / Partner Number ",null,null,{"$f":"Page_2!A19","v":"PP3"},null,"MT"]
["Abbreviazione Partner / Partner Acronym ",null,null,null,null,"Dentro l'area"]
["Paese / Country",null,null,null,null,"area / zone"]
["Dentro o fuori area di Programma / Inside or ouside the Programme area",null,null,null,null,"fuori area / outside the area"]
["Region NUTS 2 or NUTS 3 (please indicate)"]
[]
["B.2 Finanziamento del Partner  / PP finanicing "]
[]
["FESR / ERDF",null,null,{"$f":"D14*D15","v":0}]
["Contributo Nazionale / National Contribution ",null,null,{"$f":"D14-D12","v":0}]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET",null,null,{"$f":"I238","v":0},null,0.85]
["Tasso di cofinanziamento / Co-financing ERDF rate (%)",null,null,0.8,null,0.5]
["Cofinanziamento aggiuntivo / Additional Co-financing ",null,null,{"$f":"I252","v":0}]
[]
["B.3 Origine del contributo del Partner / Origin of partner contribution",null,null,null,null,"SI / YES"]
[null,null,null,null,null,"NO"]
["Domanda / Question",null,null,"Risposta / Answer",null,"PARZIALMENTE / PARTIALLY"]
["Il contributo del Partner è coperto con fondi propri? / Is the Partner contribution covered by its own funds?"]
[]
["Compilare la tabella qui di seguito / Please complete the table hereunder"]
[]
["Denominazione del partner - fonte\ndel contributo / Project partner title  - source of the contribution","Statuto legale / Legal status","% del contributo\ntotale del partner / % of the total partner contribution ","Importo / Amount"]
[{"$f":"D3","v":0},"privato / private",{"$f":"D26/D$32","v":{"$error":"#DIV/0!"}}]
["Contributo pubblico automatico \nAutomatic public contribution\n(Delibera CIPE for IT beneficiaries or National Contribution for MT beneficiaries)","pubblico / public",{"$f":"D27/D$32","v":{"$error":"#DIV/0!"}}]
["Fonte esterna 2 /  external Source 2 ",null,{"$f":"D28/D$32","v":{"$error":"#DIV/0!"}},null,"pubblico / public"]
["Fonte esterna n /  external Source n ",null,{"$f":"D29/D$32","v":{"$error":"#DIV/0!"}},null,"privato / private"]
["Sub-totale del contributo pubblico / Sub-total of the public contribution",null,{"$f":"D30/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"pubblico / public\",D26:D29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG","senior","tempo pieno / Full time","Periodo",{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},"SI/YES"]
["Sub-totale del contributo privato / Sub-total of the private contribution",null,{"$f":"D31/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"privato / private\",D26:D29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG - Isole","junior","t parziale quota flessibile / t partial rate flexible","Mese",{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A50","v":"P1"},"NO"]
["Totale / Total",null,null,{"$f":"D30+D31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL","altro / other",null,"Giorno",{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A51","v":"P2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CT","Project manager",null,"Ora",{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A52","v":"P3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EN","Finance manager",null,null,{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A53","v":"P4"}]
["D.1 Budget del Partner - Categorie di spesa / Partner budget - breakdown per budget line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME","Communication manager",null,null,{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A54","v":"P5"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME - Isole","Administration manager",null,null,{"$f":"Page_2!A40","v":"WP6"},{"$f":"Page_2!A55","v":"P6"}]
["D.1.1 Costi del personale / Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA",null,null,null,null,{"$f":"Page_2!A56","v":"P7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA - Isole"]
["Domanda / Question",null,null,"Risposta / Answer","SI / YES",null,null,null,null,null,null,null,null,null,null,null,null,null,"SR"]
["Il partner prevede l’impiego del personale a costi reali durante l’attuazione del progetto? / Is there the use of partner staff costs as real costs from the parter? ",null,null,null,"NO","PLEASE SELECT ",null,null,null,null,null,null,null,null,null,null,null,null,"RG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP"]
["Se SI, compilare la tabella qui di seguito / If YES, please complete the table hereunder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP - Isole"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MALTA"]
["D.1.1.a Costi del personale - costi reali /  staff costs - real costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gozo & Comino"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuori area / outside the area"]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Costi del personale - costi reali /  staff costs - real costs","Descrizione / Description",null,null,null,null,null,"Dettagli per WP - Periodo / detail per WP and periods"]
[null,"Funzione del\npersonale / Staff function",null,"Tipo di\npersonale / Type of staff","Commenti / Comments",null,"Unità di misura / Unit type","Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods ","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M49*N49","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M50*N50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O49:O58)","v":0}]
[null,null,{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A40","v":"WP6"},"TOTALE / TOTAL",null,null,null,null,null,{"$f":"(O59-I71)/((I69-I71)+SUM(I133+I163+I192+I221))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B61:H61)","v":0}]
[{"$f":"X31","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},{"$f":"SUM(B62:H62)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0,null,{"$f":"IF(O60<=40%,\"OK\",\"ERRORE - tale voce di spesa non può superare il 40% dei costi diretti del progetto! - ERROR - this budget line cannot exceed the cealing of 40% of the project real costs!\")","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(I69=O59,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$61:C$68)","v":0},0,0,0,0,0,{"$f":"SUM(B69:H69)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUM(B70:H70)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUM(B71:H71)","v":0}]
[]
[]
[]
[]
["Se la scelta è NO, la seguente tabella si compila automaticamente (tasso forfettario, 20% degli altri costi diretti), ad eccezione delle informazioni relative alle attività eventualmente localizzate fuori area, che devono essere fornite dal partner / if the choise is NO, the hereunder table is automatically fulfilled (flat rate 20% of the direct costs), except the information related to the activities carried out outside the Programme area that should be provided by the partner"]
[]
["D.1.1.b Costi del personale - tasso forfetario / Staff costs - flat rate"]
[]
["Tabella calcolata automaticamente sulla base delle categorie di spesa da 3 a 6 e i WP relativi alla categoria di spesa 2 / Table automatically fulfilled on the basis of the budget lines from 3 to 6 and the WPs reffered to the budget line 2 "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"IF($D$40=\"NO\",((C126+C156+C185+C214)*20%),\"0\")","v":"0"},"0","0","0","0","0",{"$f":"SUM(C83:H83)","v":0}]
["P2",null,"0","0","0","0","0","0",{"$f":"SUM(C84:H84)","v":0}]
["P3",null,"0","0","0","0","0","0",0]
["P4",null,"0","0","0","0","0","0",0]
["P5",null,"0","0","0","0","0","0",0]
["P6",null,"0","0","0","0","0","0",0]
["P7",null,"0","0","0","0","0","0",0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$82:C$89)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"dirette / directs"]
["fuori area / outside the area",null,null,null,null,null,null,null,{"$f":"SUM(C91:H91)","v":0},null,null,null,null,null,null,null,null,null,"indirette / indirects"]
[]
["D.1.2 Spese d’ufficio e amministrative / Office and administrative expenditure"]
["Tabella calcolata automaticamente sulla base dei costi del personale, imputati a costi su base forfettaria / Table automatically fulfilled on the basis of the staff costs calculated as flat rate basis "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUM(C97:H97)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM((C69+C90)-C71)*15%","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,null,null,null,null,null,null,0]
[]
[]
["D.1.3 Spese di viaggio e soggiorno / Travel and accommodation costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese di viaggio e soggiorno / Travel and accommodation costs","Descrizione / Description",null,null,null,null,"Unità di misura / Unit type","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M113*N113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O113:O122)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B125)","v":0},null,{"$f":"IF(C133<=K134,\"OK\",\"ERRORE - progetto non ammissibile! Rideterminare la percentuale che non deve superare il 4% dei costi del WP 1/Ineligible project! Revise the percentage that shall not exceed the maximum percentage of 4% of the total cost on WP 1!\")","v":"OK"},null,null,{"$f":"IF(I133=O123,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C126:H126)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C127:H127)","v":0}]
["P3",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C126:C132)","v":0},0,0,0,0,0,{"$f":"SUM(I125:I132)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUM(C134:H134)","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"C251*0.04","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUM(C135:H135)","v":0}]
[]
["D.1.4 Costi per consulenze e servizi / External expertise and services costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
[]
["Costi per consulenze e servizi / External expertise and services costs","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M143*N143","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O143:O152)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B155","v":0}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C156:H156)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C157:H157)","v":0},null,null,null,null,{"$f":"IF(I163=O153,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$155:C$162)","v":0},0,0,0,0,0,{"$f":"SUM(I155:I162)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUM(C164:H164)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP1\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUM(C165:H165)","v":0}]
[]
["D.1.5 Spese per le apparecchiature / Equipment costs "]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese per le apparecchiature / Equipment costs ","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M172*N172","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O172:O181)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C185:H185)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C186:H186)","v":0},null,null,null,null,{"$f":"IF(I192=O182,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"COMP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$185:C$191)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($K$172:$K$181<>\"\")*($K$172:$K$181=\"fuori area / outside the area\")*($O$172:$O$181))","v":0},0,0,0,0,0,{"$f":"SUM(C193:H193)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP2\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP3\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP4\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP5\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP6\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUM(C194:H194)","v":0}]
[]
["D.1.6 Infrastrutture e lavori / Costs for infrastructure and works"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
[" Infrastrutture e lavori / Costs for infrastructure and works","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M201*N201","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M203*N203","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O201:O210)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C214:H214)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C215:H215)","v":0},null,null,null,null,{"$f":"IF(I221=O211,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$214:C$220)","v":0},0,0,0,0,0,{"$f":"SUM(I$213:I$220)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUM(C222:H222)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUM(C223:H223)","v":0}]
[]
[]
["D.3 Budget del Partner - riepilogo per WP e Categoria di spesa / Project budget - overview per WP and per budget line"]
[]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[{"$f":"A47","v":"Costi del personale - costi reali /  staff costs - real costs"},null,{"$f":"C69+C90","v":0},0,0,0,0,0,{"$f":"SUM(B229:H229)","v":0}]
["Spese d’ufficio e amministrative / Office and administrative expenditure",null,{"$f":"C104","v":0},0,0,0,0,0,0]
[{"$f":"A111","v":"Spese di viaggio e soggiorno / Travel and accommodation costs"},null,{"$f":"C133","v":0},0,0,0,0,0,0]
[{"$f":"A141","v":"Costi per consulenze e servizi / External expertise and services costs"},null,{"$f":"C163","v":0},0,0,0,0,0,0]
[{"$f":"A170","v":"Spese per le apparecchiature / Equipment costs "},null,{"$f":"C192","v":0},0,0,0,0,0,0]
[{"$f":"A199","v":" Infrastrutture e lavori / Costs for infrastructure and works"},null,{"$f":"C221","v":0},0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET ",null,{"$f":"SUM(C$229:C$234)","v":0},0,0,0,0,0,0]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C71+C135+C165+C194+C223","v":0},{"$f":"D71+D135+D165+D194+D223","v":0},0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"C70+C91+C105+C134+C164+C193+C222","v":0},{"$f":"D70+D91+D105+D134+D164+D193+D222","v":0},0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"SUM(C$229:C$234)-C236","v":0},{"$f":"SUM(D$229:D$234)-D236","v":0},0,0,0,0,0]
[]
["D.4 Budget del Partner - riepilogo per WP e Periodo / Project budget - overview per WP and per period"]
[]
[null,null,"WP1","WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B243","v":0}]
[{"$f":"Page_2!A50","v":"P1"},null,{"$f":"C62+C83+C97+C126+C156+C185+C214","v":0},0,0,0,0,0,{"$f":"SUM(C244:H244)","v":0}]
[{"$f":"Page_2!A51","v":"P2"},null,0,0,0,0,0,0,{"$f":"SUM(C245:H245)","v":0}]
[{"$f":"Page_2!A52","v":"P3"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A53","v":"P4"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A54","v":"P5"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A55","v":"P6"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A56","v":"P7"},null,0,0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET  ",null,{"$f":"IF(D$40=\"NO\",((SUM(C244+C245+C246+C247+C248+C249+C250)+C104)),SUM(C244+C245+C246+C247+C248+C249+C250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(D244+D245+D246+D247+D248+D249+D250)+D104)),SUM(D244+D245+D246+D247+D248+D249+D250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(E244+E245+E246+E247+E248+E249+E250)+E104)),SUM(E244+E245+E246+E247+E248+E249+E250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(F244+F245+F246+F247+F248+F249+F250)+F104)),SUM(F244+F245+F246+F247+F248+F249+F250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(G244+G245+G246+G247+G248+G249+G250)+G104)),SUM(G244+G245+G246+G247+G248+G249+G250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(H244+H245+H246+H247+H248+H249+H250)+H104)),SUM(H244+H245+H246+H247+H248+H249+H250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(I244+I245+I246+I247+I248+I249+I250)+I104)),SUM(I244+I245+I246+I247+I248+I249+I250))","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C236","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,0,0,0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"C251-C252","v":0},{"$f":"D251-D252","v":0},0,0,0,0,0]

{"sheet":"PP4","index":5,"n_rows":254,"n_cols":25,"rows_kept":254,"cut":false,"hidden":false,"merged":[[209,1,209,3],[209,4,209,5],[214,13,220,14],[198,0,209,0],[198,1,199,3],[198,4,199,5],[198,6,199,6],[198,7,198,14],[200,1,200,3],[200,4,200,5],[201,1,201,3],[201,4,201,5],[206,1,206,3],[206,4,206,5],[207,1,207,3],[207,4,207,5],[208,1,208,3],[208,4,208,5],[202,4,202,5],[203,1,203,3],[203,4,203,5],[204,1,204,3],[204,4,204,5],[205,1,205,3],[205,4,205,5],[202,1,202,3],[169,45,169,48],[169,49,169,52],[179,1,179,3],[179,4,179,5],[180,1,180,3],[180,4,180,5],[185,13,191,14],[197,0,197,14],[176,1,176,3],[176,4,176,5],[177,1,177,3],[177,4,177,5],[178,1,178,3],[178,4,178,5],[168,0,168,14],[169,0,180,0],[169,1,170,3],[169,4,170,5],[169,6,170,6],[169,7,169,14],[172,1,172,3],[169,53,169,56],[169,57,170,57],[171,1,171,3],[171,4,171,5],[169,21,169,24],[169,25,169,28],[169,29,169,32],[169,33,169,36],[169,37,169,40],[169,41,169,44],[172,4,172,5],[173,1,173,3],[173,4,173,5],[174,1,174,3],[174,4,174,5],[175,1,175,3],[175,4,175,5],[145,1,145,3],[145,4,145,5],[146,1,146,3],[146,4,146,5],[147,1,147,3],[147,4,147,5],[151,1,151,3],[151,4,151,5],[156,13,162,14],[140,57,141,57],[142,1,142,3],[142,4,142,5],[140,21,140,24],[140,25,140,28],[140,29,140,32],[140,33,140,36],[140,37,140,40],[140,41,140,44],[124,13,130,14],[110,45,110,48],[110,49,110,52],[110,53,110,56],[138,0,138,14],[139,0,139,14],[140,0,151,0],[140,1,141,3],[140,4,141,5],[140,6,141,6],[140,7,140,14],[143,1,143,3],[143,4,143,5],[144,1,144,3],[140,45,140,48],[140,49,140,52],[140,53,140,56],[148,1,148,3],[148,4,148,5],[149,1,149,3],[149,4,149,5],[150,1,150,3],[150,4,150,5],[144,4,144,5],[95,19,95,20],[110,57,111,57],[112,1,112,5],[113,1,113,5],[110,21,110,24],[110,25,110,28],[110,29,110,32],[110,33,110,36],[110,37,110,40],[110,41,110,44],[88,19,88,20],[89,19,89,20],[94,19,94,20],[102,19,102,20],[103,19,103,20],[109,0,109,14],[110,0,121,0],[110,1,111,5],[110,6,111,6],[110,7,110,14],[114,1,114,5],[115,1,115,5],[116,1,116,5],[117,1,117,5],[118,1,118,5],[119,1,119,5],[120,1,120,5],[121,1,121,5],[101,19,101,20],[100,19,100,20],[99,19,99,20],[98,19,98,20],[97,19,97,20],[96,19,96,20],[53,4,53,5],[46,1,46,6],[82,19,82,20],[83,19,83,20],[84,19,84,20],[85,19,85,20],[86,19,86,20],[87,19,87,20],[72,0,72,2],[73,0,73,2],[75,0,75,14],[79,0,79,15],[80,19,80,20],[81,19,81,20],[42,19,42,20],[62,10,68,11],[62,13,68,14],[43,19,43,20],[44,19,44,20],[64,19,64,20],[65,19,65,20],[66,19,66,20],[67,19,67,20],[68,19,68,20],[46,53,46,56],[46,57,47,57],[47,1,47,2],[47,4,47,5],[46,21,46,24],[46,25,46,28],[46,29,46,32],[46,33,46,36],[46,37,46,40],[46,41,46,44],[46,45,46,48],[46,49,46,52],[38,0,38,2],[39,0,39,2],[45,0,45,14],[46,0,57,0],[46,7,46,14],[48,1,48,2],[48,4,48,5],[49,1,49,2],[49,4,49,5],[50,1,50,2],[50,4,50,5],[51,1,51,2],[51,4,51,5],[55,1,55,2],[55,4,55,5],[56,1,56,2],[56,4,56,5],[57,1,57,2],[57,4,57,5],[52,1,52,2],[52,4,52,5],[53,1,53,2],[54,1,54,2],[54,4,54,5],[124,10,130,11],[122,1,122,5],[2,0,2,2],[2,3,2,4],[3,0,3,2],[3,3,3,4],[4,0,4,2],[4,3,4,4],[13,0,13,2],[14,0,14,2],[15,0,15,2],[19,0,19,2],[20,0,20,2],[29,0,29,1],[5,0,5,2],[5,3,5,4],[6,0,6,2],[6,3,6,4],[11,0,11,2],[12,0,12,2],[7,0,7,2],[7,3,7,4],[30,0,30,1],[35,0,35,12]]}
["B. Partenariato del progetto / Project partership "]
[]
["Denominazione del partner / Project partner title",null,null,null,null,"IT"]
["Numero Partner / Partner Number ",null,null,{"$f":"Page_2!A20","v":"PP4"},null,"MT"]
["Abbreviazione Partner / Partner Acronym ",null,null,null,null,"Dentro l'area"]
["Paese / Country",null,null,null,null,"area / zone"]
["Dentro o fuori area di Programma / Inside or ouside the Programme area",null,null,null,null,"fuori area / outside the area"]
["Region NUTS 2 or NUTS 3 (please indicate)"]
[]
["B.2 Finanziamento del Partner  / PP finanicing "]
[]
["FESR / ERDF",null,null,{"$f":"D14*D15","v":0}]
["Contributo Nazionale / National Contribution ",null,null,{"$f":"D14-D12","v":0}]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET",null,null,{"$f":"I238","v":0},null,0.85]
["Tasso di cofinanziamento / Co-financing ERDF rate (%)",null,null,0.8,null,0.5]
["Cofinanziamento aggiuntivo / Additional Co-financing ",null,null,{"$f":"I252","v":0}]
[]
["B.3 Origine del contributo del Partner / Origin of partner contribution",null,null,null,null,"SI / YES"]
[null,null,null,null,null,"NO"]
["Domanda / Question",null,null,"Risposta / Answer",null,"PARZIALMENTE / PARTIALLY"]
["Il contributo del Partner è coperto con fondi propri? / Is the Partner contribution covered with its own funds?"]
[]
["Compilare la tabella qui di seguito / Please fulfill the hereunder reported table: "]
[]
["Denominazione del partner - fonte\ndel contributo / Project partner title  - source of the contribution","Statuto legale / Legal status","% del contributo\ntotale del partner / % of the total partner contribution ","Importo / Amount"]
[{"$f":"D3","v":0},"privato / private",{"$f":"D26/D$32","v":{"$error":"#DIV/0!"}}]
["Contributo pubblico automatico \nAutomatic public contribution\n(Delibera CIPE for IT beneficiaries or National Contribution for MT beneficiaries)","pubblico / public",{"$f":"D27/D$32","v":{"$error":"#DIV/0!"}}]
["Fonte esterna 2 /  external Source 2 ",null,{"$f":"D28/D$32","v":{"$error":"#DIV/0!"}},null,"pubblico / public"]
["Fonte esterna n /  external Source n ",null,{"$f":"D29/D$32","v":{"$error":"#DIV/0!"}},null,"privato / private"]
["Sub-totale del contributo pubblico / Sub-total of the public contribution",null,{"$f":"D30/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"pubblico / public\",D26:D29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG","senior","tempo pieno / Full time","Periodo",{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},"SI/YES"]
["Sub-totale del contributo privato / Sub-total of the private contribution",null,{"$f":"D31/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"privato / private\",D26:D29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG - Isole","junior","t parziale quota flessibile / t partial rate flexible","Mese",{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A50","v":"P1"},"NO"]
["Totale / Total",null,null,{"$f":"D30+D31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL","altro / other",null,"Giorno",{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A51","v":"P2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CT","Project manager",null,"Ora",{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A52","v":"P3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EN","Finance manager",null,null,{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A53","v":"P4"}]
["D.1 Budget del Partner - Categorie di spesa / Partner budget - breakdown per budget line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME","Communication manager",null,null,{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A54","v":"P5"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME - Isole","Administration manager",null,null,{"$f":"Page_2!A40","v":"WP6"},{"$f":"Page_2!A55","v":"P6"}]
["D.1.1 Costi del personale / Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA",null,null,null,null,{"$f":"Page_2!A56","v":"P7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA - Isole"]
["Domanda / Question",null,null,"Risposta / Answer","SI / YES",null,null,null,null,null,null,null,null,null,null,null,null,null,"SR"]
["Il partner prevede l’impiego del personale a costi reali durante l’attuazione del progetto? / Is there the use of partner staff costs as real costs from the parter? ",null,null,null,"NO","PLEASE SELECT ",null,null,null,null,null,null,null,null,null,null,null,null,"RG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP"]
["Se SI, compilare la tabella qui di seguito / If YES, please complete the table hereunder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP - Isole"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MALTA"]
["D.1.1.a Costi del personale - costi reali /  staff costs - real costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gozo & Comino"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuori area / outside the area"]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Costi del personale - costi reali /  staff costs - real costs","Descrizione / Description",null,null,null,null,null,"Dettagli per WP - Periodo / detail per WP and periods"]
[null,"Funzione del\npersonale / Staff function",null,"Tipo di\npersonale / Type of staff","Commenti / Comments",null,"Unità di misura / Unit type","Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods ","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M49*N49","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M50*N50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O49:O58)","v":0}]
[null,null,{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A40","v":"WP6"},"TOTALE / TOTAL",null,null,null,null,null,{"$f":"(O59-I71)/((I69-I71)+SUM(I133+I163+I192+I221))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B61:H61)","v":0}]
[{"$f":"X31","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},{"$f":"SUM(B62:H62)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0,null,{"$f":"IF(O60<=40%,\"OK\",\"ERRORE - tale voce di spesa non può superare il 40% dei costi diretti del progetto! - ERROR - this budget line cannot exceed the cealing of 40% of the project real costs!\")","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(I69=O59,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$61:C$68)","v":0},0,0,0,0,0,{"$f":"SUM(B69:H69)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUM(B70:H70)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUM(B71:H71)","v":0}]
[]
[]
[]
[]
["Se la scelta è NO, la seguente tabella si compila automaticamente (tasso forfettario, 20% degli altri costi diretti), ad eccezione delle informazioni relative alle attività eventualmente localizzate fuori area, che devono essere fornite dal partner / if the choise is NO, the hereunder table is automatically fulfilled (flat rate 20% of the direct costs), except the information related to the activities carried out outside the Programme area that should be provided by the partner"]
[]
["D.1.1.b Costi del personale - tasso forfetario / Staff costs - flat rate"]
[]
["Tabella calcolata automaticamente sulla base delle categorie di spesa da 3 a 6 e i WP relativi alla categoria di spesa 2 / Table automatically fulfilled on the basis of the budget lines from 3 to 6 and the WPs reffered to the budget line 2 "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"IF($D$40=\"NO\",((C126+C156+C185+C214)*20%),\"0\")","v":"0"},"0","0","0","0","0",{"$f":"SUM(C83:H83)","v":0}]
["P2",null,"0","0","0","0","0","0",{"$f":"SUM(C84:H84)","v":0}]
["P3",null,"0","0","0","0","0","0",0,null,null,null,null,null,null,null,null,null,"dirette / directs"]
["P4",null,"0","0","0","0","0","0",0,null,null,null,null,null,null,null,null,null,"indirette / indirects"]
["P5",null,"0","0","0","0","0","0",0]
["P6",null,"0","0","0","0","0","0",0]
["P7",null,"0","0","0","0","0","0",0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$82:C$89)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,null,null,null,null,null,null,{"$f":"SUM(C91:H91)","v":0}]
[]
["D.1.2 Spese d’ufficio e amministrative / Office and administrative expenditure"]
["Tabella calcolata automaticamente sulla base dei costi del personale, imputati a costi su base forfettaria / Table automatically fulfilled on the basis of the staff costs calculated as flat rate basis "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUM(C97:H97)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM((C69+C90)-C71)*15%","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,null,null,null,null,null,null,0]
[]
[]
["D.1.3 Spese di viaggio e soggiorno / Travel and accommodation costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese di viaggio e soggiorno / Travel and accommodation costs","Descrizione / Description",null,null,null,null,"Unità di misura / Unit type","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M113*N113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O113:O122)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B125)","v":0},null,{"$f":"IF(C133<=K134,\"OK\",\"ERRORE - progetto non ammissibile! Rideterminare la percentuale che non deve superare il 4% dei costi del WP 1/Ineligible project! Revise the percentage that shall not exceed the maximum percentage of 4% of the total cost on WP 1!\")","v":"OK"},null,null,{"$f":"IF(I133=O123,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C126:H126)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C127:H127)","v":0}]
["P3",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C126:C132)","v":0},0,0,0,0,0,{"$f":"SUM(I125:I132)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUM(C134:H134)","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"C251*0.04","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUM(C135:H135)","v":0}]
[]
["D.1.4 Costi per consulenze e servizi / External expertise and services costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
[]
["Costi per consulenze e servizi / External expertise and services costs","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M143*N143","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O143:O152)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B155","v":0}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C156:H156)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C157:H157)","v":0},null,null,null,null,{"$f":"IF(I163=O153,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$155:C$162)","v":0},0,0,0,0,0,{"$f":"SUM(I155:I162)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUM(C164:H164)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP1\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUM(C165:H165)","v":0}]
[]
["D.1.5 Spese per le apparecchiature / Equipment costs "]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese per le apparecchiature / Equipment costs ","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M172*N172","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O172:O181)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[{"$f":"A61","v":0}]
["P1",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C185:H185)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C186:H186)","v":0},null,null,null,null,{"$f":"IF(I192=O182,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"COMP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$185:C$191)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($K$172:$K$181<>\"\")*($K$172:$K$181=\"fuori area / outside the area\")*($O$172:$O$181))","v":0},0,0,0,0,0,{"$f":"SUM(C193:H193)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP2\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP3\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP4\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP5\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP6\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUM(C194:H194)","v":0}]
[]
["D.1.6 Infrastrutture e lavori / Costs for infrastructure and works"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
[" Infrastrutture e lavori / Costs for infrastructure and works","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M201*N201","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M203*N203","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O201:O210)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C214:H214)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C215:H215)","v":0},null,null,null,null,{"$f":"IF(I221=O211,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$214:C$220)","v":0},0,0,0,0,0,{"$f":"SUM(I$213:I$220)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUM(C222:H222)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUM(C223:H223)","v":0}]
[]
[]
["D.3 Budget del Partner - riepilogo per WP e Categoria di spesa / Project budget - overview per WP and per budget line"]
[]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[{"$f":"A47","v":"Costi del personale - costi reali /  staff costs - real costs"},null,{"$f":"C69+C90","v":0},0,0,0,0,0,{"$f":"SUM(B229:H229)","v":0}]
["Spese d’ufficio e amministrative / Office and administrative expenditure",null,{"$f":"C104","v":0},0,0,0,0,0,0]
[{"$f":"A111","v":"Spese di viaggio e soggiorno / Travel and accommodation costs"},null,{"$f":"C133","v":0},0,0,0,0,0,0]
[{"$f":"A141","v":"Costi per consulenze e servizi / External expertise and services costs"},null,{"$f":"C163","v":0},0,0,0,0,0,0]
[{"$f":"A170","v":"Spese per le apparecchiature / Equipment costs "},null,{"$f":"C192","v":0},0,0,0,0,0,0]
[{"$f":"A199","v":" Infrastrutture e lavori / Costs for infrastructure and works"},null,{"$f":"C221","v":0},0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET ",null,{"$f":"SUM(C$229:C$234)","v":0},0,0,0,0,0,0]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C71+C135+C165+C194+C223","v":0},{"$f":"D71+D135+D165+D194+D223","v":0},0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"C70+C91+C105+C134+C164+C193+C222","v":0},{"$f":"D70+D91+D105+D134+D164+D193+D222","v":0},0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"SUM(C$229:C$234)-C236","v":0},{"$f":"SUM(D$229:D$234)-D236","v":0},0,0,0,0,0]
[]
["D.4 Budget del Partner - riepilogo per WP e Periodo / Project budget - overview per WP and per period"]
[]
[null,null,"WP1","WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B243","v":0}]
[{"$f":"Page_2!A50","v":"P1"},null,{"$f":"C62+C83+C97+C126+C156+C185+C214","v":0},0,0,0,0,0,{"$f":"SUM(C244:H244)","v":0}]
[{"$f":"Page_2!A51","v":"P2"},null,0,0,0,0,0,0,{"$f":"SUM(C245:H245)","v":0}]
[{"$f":"Page_2!A52","v":"P3"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A53","v":"P4"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A54","v":"P5"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A55","v":"P6"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A56","v":"P7"},null,0,0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET  ",null,{"$f":"IF(D$40=\"NO\",((SUM(C244+C245+C246+C247+C248+C249+C250)+C104)),SUM(C244+C245+C246+C247+C248+C249+C250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(D244+D245+D246+D247+D248+D249+D250)+D104)),SUM(D244+D245+D246+D247+D248+D249+D250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(E244+E245+E246+E247+E248+E249+E250)+E104)),SUM(E244+E245+E246+E247+E248+E249+E250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(F244+F245+F246+F247+F248+F249+F250)+F104)),SUM(F244+F245+F246+F247+F248+F249+F250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(G244+G245+G246+G247+G248+G249+G250)+G104)),SUM(G244+G245+G246+G247+G248+G249+G250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(H244+H245+H246+H247+H248+H249+H250)+H104)),SUM(H244+H245+H246+H247+H248+H249+H250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(I244+I245+I246+I247+I248+I249+I250)+I104)),SUM(I244+I245+I246+I247+I248+I249+I250))","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C236","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,0,0,0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"C251-C252","v":0},{"$f":"D251-D252","v":0},0,0,0,0,0]

{"sheet":"PP5","index":6,"n_rows":254,"n_cols":25,"rows_kept":254,"cut":false,"hidden":false,"merged":[[209,1,209,3],[209,4,209,5],[214,13,220,14],[198,0,209,0],[198,1,199,3],[198,4,199,5],[198,6,199,6],[198,7,198,14],[200,1,200,3],[200,4,200,5],[201,1,201,3],[201,4,201,5],[206,1,206,3],[206,4,206,5],[207,1,207,3],[207,4,207,5],[208,1,208,3],[208,4,208,5],[202,4,202,5],[203,1,203,3],[203,4,203,5],[204,1,204,3],[204,4,204,5],[205,1,205,3],[205,4,205,5],[202,1,202,3],[169,45,169,48],[169,49,169,52],[179,1,179,3],[179,4,179,5],[180,1,180,3],[180,4,180,5],[185,13,191,14],[197,0,197,14],[176,1,176,3],[176,4,176,5],[177,1,177,3],[177,4,177,5],[178,1,178,3],[178,4,178,5],[168,0,168,14],[169,0,180,0],[169,1,170,3],[169,4,170,5],[169,6,170,6],[169,7,169,14],[172,1,172,3],[169,53,169,56],[169,57,170,57],[171,1,171,3],[171,4,171,5],[169,21,169,24],[169,25,169,28],[169,29,169,32],[169,33,169,36],[169,37,169,40],[169,41,169,44],[172,4,172,5],[173,1,173,3],[173,4,173,5],[174,1,174,3],[174,4,174,5],[175,1,175,3],[175,4,175,5],[145,1,145,3],[145,4,145,5],[146,1,146,3],[146,4,146,5],[147,1,147,3],[147,4,147,5],[151,1,151,3],[151,4,151,5],[156,13,162,14],[140,57,141,57],[142,1,142,3],[142,4,142,5],[140,21,140,24],[140,25,140,28],[140,29,140,32],[140,33,140,36],[140,37,140,40],[140,41,140,44],[124,13,130,14],[110,45,110,48],[110,49,110,52],[110,53,110,56],[138,0,138,14],[139,0,139,14],[140,0,151,0],[140,1,141,3],[140,4,141,5],[140,6,141,6],[140,7,140,14],[143,1,143,3],[143,4,143,5],[144,1,144,3],[140,45,140,48],[140,49,140,52],[140,53,140,56],[148,1,148,3],[148,4,148,5],[149,1,149,3],[149,4,149,5],[150,1,150,3],[150,4,150,5],[144,4,144,5],[95,19,95,20],[110,57,111,57],[112,1,112,5],[113,1,113,5],[110,21,110,24],[110,25,110,28],[110,29,110,32],[110,33,110,36],[110,37,110,40],[110,41,110,44],[88,19,88,20],[89,19,89,20],[94,19,94,20],[102,19,102,20],[103,19,103,20],[109,0,109,14],[110,0,121,0],[110,1,111,5],[110,6,111,6],[110,7,110,14],[114,1,114,5],[115,1,115,5],[116,1,116,5],[117,1,117,5],[118,1,118,5],[119,1,119,5],[120,1,120,5],[121,1,121,5],[101,19,101,20],[100,19,100,20],[99,19,99,20],[98,19,98,20],[97,19,97,20],[96,19,96,20],[82,19,82,20],[83,19,83,20],[84,19,84,20],[85,19,85,20],[86,19,86,20],[87,19,87,20],[72,0,72,2],[73,0,73,2],[75,0,75,14],[79,0,79,15],[80,19,80,20],[81,19,81,20],[43,19,43,20],[62,10,68,11],[62,13,68,14],[44,19,44,20],[45,19,45,20],[64,19,64,20],[65,19,65,20],[66,19,66,20],[67,19,67,20],[68,19,68,20],[46,53,46,56],[46,57,47,57],[47,1,47,2],[47,4,47,5],[46,21,46,24],[46,25,46,28],[46,29,46,32],[46,33,46,36],[46,37,46,40],[46,41,46,44],[46,45,46,48],[46,49,46,52],[46,1,46,6],[39,0,39,2],[45,0,45,14],[46,0,57,0],[46,7,46,14],[48,1,48,2],[48,4,48,5],[49,1,49,2],[49,4,49,5],[50,1,50,2],[50,4,50,5],[51,1,51,2],[51,4,51,5],[55,1,55,2],[55,4,55,5],[56,1,56,2],[56,4,56,5],[57,1,57,2],[57,4,57,5],[52,1,52,2],[52,4,52,5],[53,1,53,2],[53,4,53,5],[54,1,54,2],[54,4,54,5],[124,10,130,11],[2,0,2,2],[2,3,2,4],[3,0,3,2],[3,3,3,4],[4,0,4,2],[4,3,4,4],[13,0,13,2],[14,0,14,2],[15,0,15,2],[19,0,19,2],[20,0,20,2],[29,0,29,1],[5,0,5,2],[5,3,5,4],[6,0,6,2],[6,3,6,4],[11,0,11,2],[12,0,12,2],[7,0,7,2],[7,3,7,4],[30,0,30,1],[35,0,35,12],[38,0,38,2]]}
["B. Partenariato del progetto / Project partership "]
[]
["Denominazione del partner / Project partner title",null,null,null,null,"IT"]
["Numero Partner / Partner Number ",null,null,{"$f":"Page_2!A21","v":"PP5"},null,"MT"]
["Abbreviazione Partner / Partner Acronym ",null,null,null,null,"Dentro l'area"]
["Paese / Country",null,null,null,null,"area / zone"]
["Dentro o fuori area di Programma / Inside or ouside the Programme area",null,null,null,null,"fuori area / outside the area"]
["Region NUTS 2 or NUTS 3 (please indicate)"]
[]
["B.2 Finanziamento del Partner  / PP finanicing "]
[]
["FESR / ERDF",null,null,{"$f":"D14*D15","v":0}]
["Contributo Nazionale / National Contribution ",null,null,{"$f":"D14-D12","v":0}]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET",null,null,{"$f":"I238","v":0},null,0.85]
["Tasso di cofinanziamento / Co-financing ERDF rate (%)",null,null,0.8,null,0.5]
["Cofinanziamento aggiuntivo / Additional Co-financing ",null,null,{"$f":"I252","v":0}]
[]
["B.3 Origine del contributo del Partner / Origin of partner contribution",null,null,null,null,"SI / YES"]
[null,null,null,null,null,"NO"]
["Domanda / Question",null,null,"Risposta / Answer",null,"PARZIALMENTE / PARTIALLY"]
["Il contributo del Partner è coperto con fondi propri? / Is the Partner contribution covered with its own funds?"]
[]
["Compilare la tabella qui di seguito / Please fulfill the hereunder reported table: "]
[]
["Denominazione del partner - fonte\ndel contributo / Project partner title  - source of the contribution","Statuto legale / Legal status","% del contributo\ntotale del partner / % of the total partner contribution ","Importo / Amount"]
[{"$f":"D3","v":0},"privato / private",{"$f":"D26/D$32","v":{"$error":"#DIV/0!"}}]
["Contributo pubblico automatico \nAutomatic public contribution\n(Delibera CIPE for IT beneficiaries or National Contribution for MT beneficiaries)","pubblico / public",{"$f":"D27/D$32","v":{"$error":"#DIV/0!"}}]
["Fonte esterna 2 /  external Source 2 ",null,{"$f":"D28/D$32","v":{"$error":"#DIV/0!"}},null,"pubblico / public"]
["Fonte esterna n /  external Source n ",null,{"$f":"D29/D$32","v":{"$error":"#DIV/0!"}},null,"privato / private"]
["Sub-totale del contributo pubblico / Sub-total of the public contribution",null,{"$f":"D30/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"pubblico / public\",D26:D29)","v":0}]
["Sub-totale del contributo privato / Sub-total of the private contribution",null,{"$f":"D31/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"privato / private\",D26:D29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG","senior","tempo pieno / Full time","Periodo",{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},"SI/YES"]
["Totale / Total",null,null,{"$f":"D30+D31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG - Isole","junior","t parziale quota flessibile / t partial rate flexible","Mese",{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A50","v":"P1"},"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL","altro / other",null,"Giorno",{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A51","v":"P2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CT","Project manager",null,"Ora",{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A52","v":"P3"}]
["D.1 Budget del Partner - Categorie di spesa / Partner budget - breakdown per budget line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EN","Finance manager",null,null,{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A53","v":"P4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME","Communication manager",null,null,{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A54","v":"P5"}]
["D.1.1 Costi del personale / Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME - Isole","Administration manager",null,null,{"$f":"Page_2!A40","v":"WP6"},{"$f":"Page_2!A55","v":"P6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA",null,null,null,null,{"$f":"Page_2!A56","v":"P7"}]
["Domanda / Question",null,null,"Risposta / Answer","SI / YES",null,null,null,null,null,null,null,null,null,null,null,null,null,"PA - Isole"]
["Il partner prevede l’impiego del personale a costi reali durante l’attuazione del progetto? / Is there the use of partner staff costs as real costs from the parter? ",null,null,null,"NO","PLEASE SELECT ",null,null,null,null,null,null,null,null,null,null,null,null,"SR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RG"]
["Se SI, compilare la tabella qui di seguito / If YES, please complete the table hereunder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP - Isole"]
["D.1.1.a Costi del personale - costi reali /  staff costs - real costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MALTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gozo & Comino"]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuori area / outside the area"]
["Costi del personale - costi reali /  staff costs - real costs","Descrizione / Description",null,null,null,null,null,"Dettagli per WP - Periodo / detail per WP and periods"]
[null,"Funzione del\npersonale / Staff function",null,"Tipo di\npersonale / Type of staff","Commenti / Comments",null,"Unità di misura / Unit type","Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods ","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M49*N49","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M50*N50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O49:O58)","v":0}]
[null,null,{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A40","v":"WP6"},"TOTALE / TOTAL",null,null,null,null,null,{"$f":"(O59-I71)/((I69-I71)+SUM(I133+I163+I192+I221))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B61:H61)","v":0}]
[{"$f":"X32","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},{"$f":"SUM(B62:H62)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0,null,{"$f":"IF(O60<=40%,\"OK\",\"ERRORE - tale voce di spesa non può superare il 40% dei costi diretti del progetto! - ERROR - this budget line cannot exceed the cealing of 40% of the project real costs!\")","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(I69=O59,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$61:C$68)","v":0},0,0,0,0,0,{"$f":"SUM(B69:H69)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUM(B70:H70)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUM(B71:H71)","v":0}]
[]
[]
[]
[]
["Se la scelta è NO, la seguente tabella si compila automaticamente (tasso forfettario, 20% degli altri costi diretti), ad eccezione delle informazioni relative alle attività eventualmente localizzate fuori area, che devono essere fornite dal partner / if the choise is NO, the hereunder table is automatically fulfilled (flat rate 20% of the direct costs), except the information related to the activities carried out outside the Programme area that should be provided by the partner"]
[]
["D.1.1.b Costi del personale - tasso forfetario / Staff costs - flat rate"]
[]
["Tabella calcolata automaticamente sulla base delle categorie di spesa da 3 a 6 e i WP relativi alla categoria di spesa 2 / Table automatically fulfilled on the basis of the budget lines from 3 to 6 and the WPs reffered to the budget line 2 "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"IF($D$40=\"NO\",((C126+C156+C185+C214)*20%),\"0\")","v":"0"},"0","0","0","0","0",{"$f":"SUM(C83:H83)","v":0}]
["P2",null,"0","0","0","0","0","0",{"$f":"SUM(C84:H84)","v":0}]
["P3",null,"0","0","0","0","0","0",0]
["P4",null,"0","0","0","0","0","0",0]
["P5",null,"0","0","0","0","0","0",0]
["P6",null,"0","0","0","0","0","0",0]
["P7",null,"0","0","0","0","0","0",0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$82:C$89)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,null,null,null,null,null,null,{"$f":"SUM(C91:H91)","v":0}]
[]
["D.1.2 Spese d’ufficio e amministrative / Office and administrative expenditure"]
["Tabella calcolata automaticamente sulla base dei costi del personale, imputati a costi su base forfettaria / Table automatically fulfilled on the basis of the staff costs calculated as flat rate basis "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUM(C97:H97)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM((C69+C90)-C71)*15%","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,null,null,null,null,null,null,0]
[]
[]
["D.1.3 Spese di viaggio e soggiorno / Travel and accommodation costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese di viaggio e soggiorno / Travel and accommodation costs","Descrizione / Description",null,null,null,null,"Unità di misura / Unit type","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M113*N113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O113:O122)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B125)","v":0},null,{"$f":"IF(C133<=K134,\"OK\",\"ERRORE - progetto non ammissibile! Rideterminare la percentuale che non deve superare il 4% dei costi del WP 1/Ineligible project! Revise the percentage that shall not exceed the maximum percentage of 4% of the total cost on WP 1!\")","v":"OK"},null,null,{"$f":"IF(I133=O123,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C126:H126)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C127:H127)","v":0}]
["P3",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C126:C132)","v":0},0,0,0,0,0,{"$f":"SUM(I125:I132)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUM(C134:H134)","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"C251*0.04","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUM(C135:H135)","v":0}]
[]
["D.1.4 Costi per consulenze e servizi / External expertise and services costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
[]
["Costi per consulenze e servizi / External expertise and services costs","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M143*N143","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O143:O152)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B155","v":0}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C156:H156)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C157:H157)","v":0},null,null,null,null,{"$f":"IF(I163=O153,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$155:C$162)","v":0},0,0,0,0,0,{"$f":"SUM(I155:I162)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUM(C164:H164)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP1\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUM(C165:H165)","v":0}]
[]
["D.1.5 Spese per le apparecchiature / Equipment costs "]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese per le apparecchiature / Equipment costs ","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M172*N172","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O172:O181)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C185:H185)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C186:H186)","v":0},null,null,null,null,{"$f":"IF(I192=O182,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"COMP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$185:C$191)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($K$172:$K$181<>\"\")*($K$172:$K$181=\"fuori area / outside the area\")*($O$172:$O$181))","v":0},0,0,0,0,0,{"$f":"SUM(C193:H193)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP2\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP3\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP4\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP5\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP6\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUM(C194:H194)","v":0}]
[]
["D.1.6 Infrastrutture e lavori / Costs for infrastructure and works"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Infrastrutture e lavori / Costs for infrastructure and works","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M201*N201","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M203*N203","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O201:O210)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C214:H214)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C215:H215)","v":0},null,null,null,null,{"$f":"IF(I221=O211,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$214:C$220)","v":0},0,0,0,0,0,{"$f":"SUM(I$213:I$220)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUM(C222:H222)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUM(C223:H223)","v":0}]
[]
[]
["D.3 Budget del Partner - riepilogo per WP e Categoria di spesa / Project budget - overview per WP and per budget line"]
[]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[{"$f":"A47","v":"Costi del personale - costi reali /  staff costs - real costs"},null,{"$f":"C69+C90","v":0},0,0,0,0,0,{"$f":"SUM(B229:H229)","v":0}]
["Spese d’ufficio e amministrative / Office and administrative expenditure",null,{"$f":"C104","v":0},0,0,0,0,0,0]
[{"$f":"A111","v":"Spese di viaggio e soggiorno / Travel and accommodation costs"},null,{"$f":"C133","v":0},0,0,0,0,0,0]
[{"$f":"A141","v":"Costi per consulenze e servizi / External expertise and services costs"},null,{"$f":"C163","v":0},0,0,0,0,0,0]
[{"$f":"A170","v":"Spese per le apparecchiature / Equipment costs "},null,{"$f":"C192","v":0},0,0,0,0,0,0]
[{"$f":"A199","v":"Infrastrutture e lavori / Costs for infrastructure and works"},null,{"$f":"C221","v":0},0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET ",null,{"$f":"SUM(C$229:C$234)","v":0},0,0,0,0,0,0]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C71+C135+C165+C194+C223","v":0},{"$f":"D71+D135+D165+D194+D223","v":0},0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"C70+C91+C105+C134+C164+C193+C222","v":0},{"$f":"D70+D91+D105+D134+D164+D193+D222","v":0},0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"SUM(C$229:C$234)-C236","v":0},{"$f":"SUM(D$229:D$234)-D236","v":0},0,0,0,0,0]
[]
["D.4 Budget del Partner - riepilogo per WP e Periodo / Project budget - overview per WP and per period"]
[]
[null,null,"WP1","WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B243","v":0}]
[{"$f":"Page_2!A50","v":"P1"},null,{"$f":"C62+C83+C97+C126+C156+C185+C214","v":0},0,0,0,0,0,{"$f":"SUM(C244:H244)","v":0}]
[{"$f":"Page_2!A51","v":"P2"},null,0,0,0,0,0,0,{"$f":"SUM(C245:H245)","v":0}]
[{"$f":"Page_2!A52","v":"P3"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A53","v":"P4"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A54","v":"P5"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A55","v":"P6"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A56","v":"P7"},null,0,0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET  ",null,{"$f":"IF(D$40=\"NO\",((SUM(C244+C245+C246+C247+C248+C249+C250)+C104)),SUM(C244+C245+C246+C247+C248+C249+C250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(D244+D245+D246+D247+D248+D249+D250)+D104)),SUM(D244+D245+D246+D247+D248+D249+D250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(E244+E245+E246+E247+E248+E249+E250)+E104)),SUM(E244+E245+E246+E247+E248+E249+E250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(F244+F245+F246+F247+F248+F249+F250)+F104)),SUM(F244+F245+F246+F247+F248+F249+F250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(G244+G245+G246+G247+G248+G249+G250)+G104)),SUM(G244+G245+G246+G247+G248+G249+G250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(H244+H245+H246+H247+H248+H249+H250)+H104)),SUM(H244+H245+H246+H247+H248+H249+H250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(I244+I245+I246+I247+I248+I249+I250)+I104)),SUM(I244+I245+I246+I247+I248+I249+I250))","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C236","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,0,0,0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"C251-C252","v":0},{"$f":"D251-D252","v":0},0,0,0,0,0]

{"sheet":"PP6","index":7,"n_rows":254,"n_cols":25,"rows_kept":254,"cut":false,"hidden":false,"merged":[[209,1,209,3],[209,4,209,5],[214,13,220,14],[198,0,209,0],[198,1,199,3],[198,4,199,5],[198,6,199,6],[198,7,198,14],[200,1,200,3],[200,4,200,5],[201,1,201,3],[201,4,201,5],[206,1,206,3],[206,4,206,5],[207,1,207,3],[207,4,207,5],[208,1,208,3],[208,4,208,5],[202,4,202,5],[203,1,203,3],[203,4,203,5],[204,1,204,3],[204,4,204,5],[205,1,205,3],[205,4,205,5],[202,1,202,3],[169,45,169,48],[169,49,169,52],[179,1,179,3],[179,4,179,5],[180,1,180,3],[180,4,180,5],[185,13,191,14],[197,0,197,14],[176,1,176,3],[176,4,176,5],[177,1,177,3],[177,4,177,5],[178,1,178,3],[178,4,178,5],[168,0,168,14],[169,0,180,0],[169,1,170,3],[169,4,170,5],[169,6,170,6],[169,7,169,14],[172,1,172,3],[169,53,169,56],[169,57,170,57],[171,1,171,3],[171,4,171,5],[169,21,169,24],[169,25,169,28],[169,29,169,32],[169,33,169,36],[169,37,169,40],[169,41,169,44],[172,4,172,5],[173,1,173,3],[173,4,173,5],[174,1,174,3],[174,4,174,5],[175,1,175,3],[175,4,175,5],[145,1,145,3],[145,4,145,5],[146,1,146,3],[146,4,146,5],[147,1,147,3],[147,4,147,5],[151,1,151,3],[151,4,151,5],[156,13,162,14],[140,57,141,57],[142,1,142,3],[142,4,142,5],[140,21,140,24],[140,25,140,28],[140,29,140,32],[140,33,140,36],[140,37,140,40],[140,41,140,44],[124,13,130,14],[110,45,110,48],[110,49,110,52],[110,53,110,56],[138,0,138,14],[139,0,139,14],[140,0,151,0],[140,1,141,3],[140,4,141,5],[140,6,141,6],[140,7,140,14],[143,1,143,3],[143,4,143,5],[144,1,144,3],[140,45,140,48],[140,49,140,52],[140,53,140,56],[148,1,148,3],[148,4,148,5],[149,1,149,3],[149,4,149,5],[150,1,150,3],[150,4,150,5],[144,4,144,5],[95,19,95,20],[110,57,111,57],[112,1,112,5],[113,1,113,5],[110,21,110,24],[110,25,110,28],[110,29,110,32],[110,33,110,36],[110,37,110,40],[110,41,110,44],[88,19,88,20],[89,19,89,20],[94,19,94,20],[102,19,102,20],[103,19,103,20],[109,0,109,14],[110,0,121,0],[110,1,111,5],[110,6,111,6],[110,7,110,14],[114,1,114,5],[115,1,115,5],[116,1,116,5],[117,1,117,5],[118,1,118,5],[119,1,119,5],[120,1,120,5],[121,1,121,5],[101,19,101,20],[100,19,100,20],[99,19,99,20],[98,19,98,20],[97,19,97,20],[96,19,96,20],[53,1,53,2],[53,4,53,5],[46,1,46,6],[82,19,82,20],[83,19,83,20],[84,19,84,20],[85,19,85,20],[86,19,86,20],[87,19,87,20],[72,0,72,2],[73,0,73,2],[75,0,75,14],[79,0,79,15],[80,19,80,20],[81,19,81,20],[43,19,43,20],[62,10,68,11],[62,13,68,14],[44,19,44,20],[45,19,45,20],[64,19,64,20],[65,19,65,20],[66,19,66,20],[67,19,67,20],[68,19,68,20],[46,53,46,56],[46,57,47,57],[47,1,47,2],[47,4,47,5],[46,21,46,24],[46,25,46,28],[46,29,46,32],[46,33,46,36],[46,37,46,40],[46,41,46,44],[46,45,46,48],[46,49,46,52],[35,0,35,12],[38,0,38,2],[39,0,39,2],[45,0,45,14],[46,0,57,0],[46,7,46,14],[48,1,48,2],[48,4,48,5],[49,1,49,2],[49,4,49,5],[50,1,50,2],[50,4,50,5],[51,1,51,2],[51,4,51,5],[55,1,55,2],[55,4,55,5],[56,1,56,2],[56,4,56,5],[57,1,57,2],[57,4,57,5],[52,1,52,2],[52,4,52,5],[54,1,54,2],[54,4,54,5],[124,10,130,11],[122,1,122,3],[122,4,122,5],[2,0,2,2],[2,3,2,4],[3,0,3,2],[3,3,3,4],[4,0,4,2],[4,3,4,4],[13,0,13,2],[14,0,14,2],[15,0,15,2],[19,0,19,2],[20,0,20,2],[29,0,29,1],[5,0,5,2],[5,3,5,4],[6,0,6,2],[6,3,6,4],[11,0,11,2],[12,0,12,2],[7,0,7,2],[7,3,7,4],[30,0,30,1]]}
["B. Partenariato del progetto / Project partership "]
[]
["Denominazione del partner / Project partner title",null,null,null,null,"IT"]
["Numero Partner / Partner Number ",null,null,{"$f":"Page_2!A22","v":"PP6"},null,"MT"]
["Abbreviazione Partner / Partner Acronym ",null,null,null,null,"Dentro l'area"]
["Paese / Country",null,null,null,null,"area / zone"]
["Dentro o fuori area di Programma / Inside or ouside the Programme area",null,null,null,null,"fuori area / outside the area"]
["Region NUTS 2 or NUTS 3 (please indicate)"]
[]
["B.2 Finanziamento del Partner  / PP finanicing "]
[]
["FESR / ERDF",null,null,{"$f":"D14*D15","v":0}]
["Contributo Nazionale / National Contribution ",null,null,{"$f":"D14-D12","v":0}]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET",null,null,{"$f":"I238","v":0},null,0.85]
["Tasso di cofinanziamento / Co-financing ERDF rate (%)",null,null,0.8,null,0.5]
["Cofinanziamento aggiuntivo / Additional Co-financing ",null,null,{"$f":"I252","v":0}]
[]
["B.3 Origine del contributo del Partner / Origin of partner contribution",null,null,null,null,"SI / YES"]
[null,null,null,null,null,"NO"]
["Domanda / Question",null,null,"Risposta / Answer",null,"PARZIALMENTE / PARTIALLY"]
["Il contributo del Partner è coperto con fondi propri? / Is the Partner contribution covered with its own funds?"]
[]
["Compilare la tabella qui di seguito / Please fulfill the hereunder reported table: "]
[]
["Denominazione del partner - fonte\ndel contributo / Project partner title  - source of the contribution","Statuto legale / Legal status","% del contributo\ntotale del partner / % of the total partner contribution ","Importo / Amount"]
[{"$f":"D3","v":0},"privato / private",{"$f":"D26/D$32","v":{"$error":"#DIV/0!"}}]
["Contributo pubblico automatico \nAutomatic public contribution\n(Delibera CIPE for IT beneficiaries or National Contribution for MT beneficiaries)","pubblico / public",{"$f":"D27/D$32","v":{"$error":"#DIV/0!"}}]
["Fonte esterna 2 /  external Source 2 ",null,{"$f":"D28/D$32","v":{"$error":"#DIV/0!"}},null,"pubblico / public"]
["Fonte esterna n /  external Source n ",null,{"$f":"D29/D$32","v":{"$error":"#DIV/0!"}},null,"privato / private"]
["Sub-totale del contributo pubblico / Sub-total of the public contribution",null,{"$f":"D30/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"pubblico / public\",D26:D29)","v":0}]
["Sub-totale del contributo privato / Sub-total of the private contribution",null,{"$f":"D31/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"privato / private\",D26:D29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG","senior","tempo pieno / Full time","Periodo",{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},"SI/YES"]
["Totale / Total",null,null,{"$f":"D30+D31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG - Isole","junior","t parziale quota flessibile / t partial rate flexible","Mese",{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A50","v":"P1"},"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL","altro / other",null,"Giorno",{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A51","v":"P2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CT","Project manager",null,"Ora",{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A52","v":"P3"}]
["D.1 Budget del Partner - Categorie di spesa / Partner budget - breakdown per budget line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EN","Finance manager",null,null,{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A53","v":"P4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME","Communication manager",null,null,{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A54","v":"P5"}]
["D.1.1 Costi del personale / Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME - Isole","Administration manager",null,null,{"$f":"Page_2!A40","v":"WP6"},{"$f":"Page_2!A55","v":"P6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA",null,null,null,null,{"$f":"Page_2!A56","v":"P7"}]
["Domanda / Question",null,null,"Risposta / Answer","SI / YES",null,null,null,null,null,null,null,null,null,null,null,null,null,"PA - Isole"]
["Il partner prevede l’impiego del personale a costi reali durante l’attuazione del progetto? / Is there the use of partner staff costs as real costs from the parter? ",null,null,null,"NO","PLEASE SELECT ",null,null,null,null,null,null,null,null,null,null,null,null,"SR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RG"]
["Se SI, compilare la tabella qui di seguito / If YES, please complete the table hereunder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP - Isole"]
["D.1.1.a Costi del personale - costi reali /  staff costs - real costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MALTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gozo & Comino"]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuori area / outside the area"]
["Costi del personale - costi reali /  staff costs - real costs","Descrizione / Description",null,null,null,null,null,"Dettagli per WP - Periodo / detail per WP and periods"]
[null,"Funzione del\npersonale / Staff function",null,"Tipo di\npersonale / Type of staff","Commenti / Comments",null,"Unità di misura / Unit type","Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods ","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M49*N49","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M50*N50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O49:O58)","v":0}]
[null,null,{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A40","v":"WP6"},"TOTALE / TOTAL",null,null,null,null,null,{"$f":"(O59-I71)/((I69-I71)+SUM(I133+I163+I192+I221))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B61:H61)","v":0}]
[{"$f":"X32","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},{"$f":"SUM(B62:H62)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0,null,{"$f":"IF(O60<=40%,\"OK\",\"ERRORE - tale voce di spesa non può superare il 40% dei costi diretti del progetto! - ERROR - this budget line cannot exceed the cealing of 40% of the project real costs!\")","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(I69=O59,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$61:C$68)","v":0},0,0,0,0,0,{"$f":"SUM(B69:H69)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUM(B70:H70)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUM(B71:H71)","v":0}]
[]
[]
[]
[]
["Se la scelta è NO, la seguente tabella si compila automaticamente (tasso forfettario, 20% degli altri costi diretti), ad eccezione delle informazioni relative alle attività eventualmente localizzate fuori area, che devono essere fornite dal partner / if the choise is NO, the hereunder table is automatically fulfilled (flat rate 20% of the direct costs), except the information related to the activities carried out outside the Programme area that should be provided by the partner"]
[]
["D.1.1.b Costi del personale - tasso forfetario / Staff costs - flat rate"]
[]
["Tabella calcolata automaticamente sulla base delle categorie di spesa da 3 a 6 e i WP relativi alla categoria di spesa 2 / Table automatically fulfilled on the basis of the budget lines from 3 to 6 and the WPs reffered to the budget line 2 "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"IF($D$40=\"NO\",((C126+C156+C185+C214)*20%),\"0\")","v":"0"},"0","0","0","0","0",{"$f":"SUM(C83:H83)","v":0}]
["P2",null,"0","0","0","0","0","0",{"$f":"SUM(C84:H84)","v":0}]
["P3",null,"0","0","0","0","0","0",0]
["P4",null,"0","0","0","0","0","0",0]
["P5",null,"0","0","0","0","0","0",0]
["P6",null,"0","0","0","0","0","0",0]
["P7",null,"0","0","0","0","0","0",0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$82:C$89)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,null,null,null,null,null,null,{"$f":"SUM(C91:H91)","v":0}]
[]
["D.1.2 Spese d’ufficio e amministrative / Office and administrative expenditure"]
["Tabella calcolata automaticamente sulla base dei costi del personale, imputati a costi su base forfettaria / Table automatically fulfilled on the basis of the staff costs calculated as flat rate basis "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUM(C97:H97)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM((C69+C90)-C71)*15%","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,null,null,null,null,null,null,0]
[]
[]
["D.1.3 Spese di viaggio e soggiorno / Travel and accommodation costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese di viaggio e soggiorno / Travel and accommodation costs","Descrizione / Description",null,null,null,null,"Unità di misura / Unit type","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M113*N113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O113:O122)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B125)","v":0},null,{"$f":"IF(C133<=K134,\"OK\",\"ERRORE - progetto non ammissibile! Rideterminare la percentuale che non deve superare il 4% dei costi del WP 1/Ineligible project! Revise the percentage that shall not exceed the maximum percentage of 4% of the total cost on WP 1!\")","v":"OK"},null,null,{"$f":"IF(I133=O123,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C126:H126)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C127:H127)","v":0}]
["P3",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C126:C132)","v":0},0,0,0,0,0,{"$f":"SUM(I125:I132)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUM(C134:H134)","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"C251*0.04","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUM(C135:H135)","v":0}]
[]
["D.1.4 Costi per consulenze e servizi / External expertise and services costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
[]
["Costi per consulenze e servizi / External expertise and services costs","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M143*N143","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O143:O152)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B155","v":0}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C156:H156)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C157:H157)","v":0},null,null,null,null,{"$f":"IF(I163=O153,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$155:C$162)","v":0},0,0,0,0,0,{"$f":"SUM(I155:I162)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUM(C164:H164)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP1\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUM(C165:H165)","v":0}]
[]
["D.1.5 Spese per le apparecchiature / Equipment costs "]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese per le apparecchiature / Equipment costs ","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M172*N172","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O172:O181)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C185:H185)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C186:H186)","v":0},null,null,null,null,{"$f":"IF(I192=O182,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"COMP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$185:C$191)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($K$172:$K$181<>\"\")*($K$172:$K$181=\"fuori area / outside the area\")*($O$172:$O$181))","v":0},0,0,0,0,0,{"$f":"SUM(C193:H193)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP2\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP3\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP4\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP5\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP6\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUM(C194:H194)","v":0}]
[]
["D.1.6 Infrastrutture e lavori / Costs for infrastructure and works"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Infrastrutture e lavori / Costs for infrastructure and works","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M201*N201","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M203*N203","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O201:O210)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C214:H214)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C215:H215)","v":0},null,null,null,null,{"$f":"IF(I221=O211,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$214:C$220)","v":0},0,0,0,0,0,{"$f":"SUM(I$213:I$220)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUM(C222:H222)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUM(C223:H223)","v":0}]
[]
[]
["D.3 Budget del Partner - riepilogo per WP e Categoria di spesa / Project budget - overview per WP and per budget line"]
[]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[{"$f":"A47","v":"Costi del personale - costi reali /  staff costs - real costs"},null,{"$f":"C69+C90","v":0},0,0,0,0,0,{"$f":"SUM(B229:H229)","v":0}]
["Spese d’ufficio e amministrative / Office and administrative expenditure",null,{"$f":"C104","v":0},0,0,0,0,0,0]
[{"$f":"A111","v":"Spese di viaggio e soggiorno / Travel and accommodation costs"},null,{"$f":"C133","v":0},0,0,0,0,0,0]
[{"$f":"A141","v":"Costi per consulenze e servizi / External expertise and services costs"},null,{"$f":"C163","v":0},0,0,0,0,0,0]
[{"$f":"A170","v":"Spese per le apparecchiature / Equipment costs "},null,{"$f":"C192","v":0},0,0,0,0,0,0]
[{"$f":"A199","v":"Infrastrutture e lavori / Costs for infrastructure and works"},null,{"$f":"C221","v":0},0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET ",null,{"$f":"SUM(C$229:C$234)","v":0},0,0,0,0,0,0]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C71+C135+C165+C194+C223","v":0},{"$f":"D71+D135+D165+D194+D223","v":0},0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"C70+C91+C105+C134+C164+C193+C222","v":0},{"$f":"D70+D91+D105+D134+D164+D193+D222","v":0},0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"SUM(C$229:C$234)-C236","v":0},{"$f":"SUM(D$229:D$234)-D236","v":0},0,0,0,0,0]
[]
["D.4 Budget del Partner - riepilogo per WP e Periodo / Project budget - overview per WP and per period"]
[]
[null,null,"WP1","WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B243","v":0}]
[{"$f":"Page_2!A50","v":"P1"},null,{"$f":"C62+C83+C97+C126+C156+C185+C214","v":0},0,0,0,0,0,{"$f":"SUM(C244:H244)","v":0}]
[{"$f":"Page_2!A51","v":"P2"},null,0,0,0,0,0,0,{"$f":"SUM(C245:H245)","v":0}]
[{"$f":"Page_2!A52","v":"P3"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A53","v":"P4"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A54","v":"P5"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A55","v":"P6"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A56","v":"P7"},null,0,0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET  ",null,{"$f":"IF(D$40=\"NO\",((SUM(C244+C245+C246+C247+C248+C249+C250)+C104)),SUM(C244+C245+C246+C247+C248+C249+C250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(D244+D245+D246+D247+D248+D249+D250)+D104)),SUM(D244+D245+D246+D247+D248+D249+D250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(E244+E245+E246+E247+E248+E249+E250)+E104)),SUM(E244+E245+E246+E247+E248+E249+E250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(F244+F245+F246+F247+F248+F249+F250)+F104)),SUM(F244+F245+F246+F247+F248+F249+F250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(G244+G245+G246+G247+G248+G249+G250)+G104)),SUM(G244+G245+G246+G247+G248+G249+G250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(H244+H245+H246+H247+H248+H249+H250)+H104)),SUM(H244+H245+H246+H247+H248+H249+H250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(I244+I245+I246+I247+I248+I249+I250)+I104)),SUM(I244+I245+I246+I247+I248+I249+I250))","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C236","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,0,0,0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"C251-C252","v":0},{"$f":"D251-D252","v":0},0,0,0,0,0]

{"sheet":"PP7","index":8,"n_rows":254,"n_cols":25,"rows_kept":254,"cut":false,"hidden":false,"merged":[[209,1,209,3],[209,4,209,5],[214,13,220,14],[198,0,209,0],[198,1,199,3],[198,4,199,5],[198,6,199,6],[198,7,198,14],[200,1,200,3],[200,4,200,5],[201,1,201,3],[201,4,201,5],[206,1,206,3],[206,4,206,5],[207,1,207,3],[207,4,207,5],[208,1,208,3],[185,13,191,14],[197,0,197,14],[176,1,176,3],[176,4,176,5],[177,1,177,3],[177,4,177,5],[178,1,178,3],[178,4,178,5],[208,4,208,5],[202,4,202,5],[203,1,203,3],[203,4,203,5],[204,1,204,3],[204,4,204,5],[205,1,205,3],[205,4,205,5],[202,1,202,3],[169,57,170,57],[171,1,171,3],[171,4,171,5],[169,21,169,24],[169,25,169,28],[169,29,169,32],[169,33,169,36],[169,37,169,40],[169,41,169,44],[169,45,169,48],[169,49,169,52],[156,13,162,14],[168,0,168,14],[169,0,180,0],[169,1,170,3],[169,4,170,5],[169,6,170,6],[169,7,169,14],[172,1,172,3],[169,53,169,56],[172,4,172,5],[173,1,173,3],[173,4,173,5],[174,1,174,3],[174,4,174,5],[175,1,175,3],[175,4,175,5],[179,1,179,3],[179,4,179,5],[180,1,180,3],[180,4,180,5],[147,4,147,5],[140,57,141,57],[142,1,142,3],[142,4,142,5],[140,21,140,24],[140,25,140,28],[140,29,140,32],[140,33,140,36],[140,37,140,40],[140,41,140,44],[140,45,140,48],[140,49,140,52],[140,53,140,56],[138,0,138,14],[139,0,139,14],[140,0,151,0],[140,1,141,3],[140,4,141,5],[140,6,141,6],[140,7,140,14],[143,1,143,3],[143,4,143,5],[144,1,144,3],[151,1,151,3],[151,4,151,5],[148,1,148,3],[148,4,148,5],[149,1,149,3],[149,4,149,5],[150,1,150,3],[150,4,150,5],[144,4,144,5],[145,1,145,3],[145,4,145,5],[146,1,146,3],[146,4,146,5],[147,1,147,3],[110,57,111,57],[110,21,110,24],[110,25,110,28],[110,29,110,32],[110,33,110,36],[110,37,110,40],[110,41,110,44],[124,13,130,14],[110,45,110,48],[110,49,110,52],[110,53,110,56],[88,19,88,20],[89,19,89,20],[94,19,94,20],[102,19,102,20],[103,19,103,20],[109,0,109,14],[110,0,121,0],[110,1,111,5],[110,6,111,6],[110,7,110,14],[101,19,101,20],[100,19,100,20],[99,19,99,20],[98,19,98,20],[97,19,97,20],[96,19,96,20],[95,19,95,20],[53,4,53,5],[46,1,46,6],[82,19,82,20],[83,19,83,20],[84,19,84,20],[85,19,85,20],[86,19,86,20],[87,19,87,20],[72,0,72,2],[73,0,73,2],[75,0,75,14],[79,0,79,15],[80,19,80,20],[81,19,81,20],[43,19,43,20],[62,10,68,11],[62,13,68,14],[44,19,44,20],[45,19,45,20],[64,19,64,20],[65,19,65,20],[66,19,66,20],[67,19,67,20],[68,19,68,20],[46,53,46,56],[46,57,47,57],[47,1,47,2],[47,4,47,5],[46,21,46,24],[46,25,46,28],[46,29,46,32],[46,33,46,36],[46,37,46,40],[46,41,46,44],[46,45,46,48],[46,49,46,52],[38,0,38,2],[39,0,39,2],[45,0,45,14],[46,0,57,0],[46,7,46,14],[48,1,48,2],[48,4,48,5],[49,1,49,2],[49,4,49,5],[50,1,50,2],[50,4,50,5],[51,1,51,2],[51,4,51,5],[55,1,55,2],[55,4,55,5],[56,1,56,2],[56,4,56,5],[57,1,57,2],[57,4,57,5],[52,1,52,2],[52,4,52,5],[53,1,53,2],[54,1,54,2],[54,4,54,5],[124,10,130,11],[122,1,122,5],[2,0,2,2],[2,3,2,4],[3,0,3,2],[3,3,3,4],[4,0,4,2],[4,3,4,4],[13,0,13,2],[14,0,14,2],[15,0,15,2],[19,0,19,2],[20,0,20,2],[29,0,29,1],[5,0,5,2],[5,3,5,4],[6,0,6,2],[6,3,6,4],[11,0,11,2],[12,0,12,2],[7,0,7,2],[7,3,7,4],[30,0,30,1],[35,0,35,12]]}
["B. Partenariato del progetto / Project partership "]
[]
["Denominazione del partner / Project partner title",null,null,null,null,"IT"]
["Numero Partner / Partner Number ",null,null,{"$f":"Page_2!A23","v":"PP7"},null,"MT"]
["Abbreviazione Partner / Partner Acronym ",null,null,null,null,"Dentro l'area"]
["Paese / Country",null,null,null,null,"area / zone"]
["Dentro o fuori area di Programma / Inside or ouside the Programme area",null,null,null,null,"fuori area / outside the area"]
["Region NUTS 2 or NUTS 3 (please indicate)"]
[]
["B.2 Finanziamento del Partner  / PP finanicing "]
[]
["FESR / ERDF",null,null,{"$f":"D14*D15","v":0}]
["Contributo Nazionale / National Contribution ",null,null,{"$f":"D14-D12","v":0}]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET",null,null,{"$f":"I238","v":0},null,0.85]
["Tasso di cofinanziamento / Co-financing ERDF rate (%)",null,null,0.8,null,0.5]
["Cofinanziamento aggiuntivo / Additional Co-financing ",null,null,{"$f":"I252","v":0}]
[]
["B.3 Origine del contributo del Partner / Origin of partner contribution",null,null,null,null,"SI / YES"]
[null,null,null,null,null,"NO"]
["Domanda / Question",null,null,"Risposta / Answer",null,"PARZIALMENTE / PARTIALLY"]
["Il contributo del Partner è coperto con fondi propri? / Is the Partner contribution covered with its own funds?"]
[]
["Compilare la tabella qui di seguito / Please fulfill the hereunder reported table: "]
[]
["Denominazione del partner - fonte\ndel contributo / Project partner title  - source of the contribution","Statuto legale / Legal status","% del contributo\ntotale del partner / % of the total partner contribution ","Importo / Amount"]
[{"$f":"D3","v":0},"privato / private",{"$f":"D26/D$32","v":{"$error":"#DIV/0!"}}]
["Contributo pubblico automatico \nAutomatic public contribution\n(Delibera CIPE for IT beneficiaries or National Contribution for MT beneficiaries)","pubblico / public",{"$f":"D27/D$32","v":{"$error":"#DIV/0!"}}]
["Fonte esterna 2 /  external Source 2 ",null,{"$f":"D28/D$32","v":{"$error":"#DIV/0!"}},null,"pubblico / public"]
["Fonte esterna n /  external Source n ",null,{"$f":"D29/D$32","v":{"$error":"#DIV/0!"}},null,"privato / private"]
["Sub-totale del contributo pubblico / Sub-total of the public contribution",null,{"$f":"D30/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"pubblico / public\",D26:D29)","v":0}]
["Sub-totale del contributo privato / Sub-total of the private contribution",null,{"$f":"D31/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"privato / private\",D26:D29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG","senior","tempo pieno / Full time","Periodo",{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},"SI/YES"]
["Totale / Total",null,null,{"$f":"D30+D31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG - Isole","junior","t parziale quota flessibile / t partial rate flexible","Mese",{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A50","v":"P1"},"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL","altro / other",null,"Giorno",{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A51","v":"P2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CT","Project manager",null,"Ora",{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A52","v":"P3"}]
["D.1 Budget del Partner - Categorie di spesa / Partner budget - breakdown per budget line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EN","Finance manager",null,null,{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A53","v":"P4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME","Communication manager",null,null,{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A54","v":"P5"}]
["D.1.1 Costi del personale / Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME - Isole","Administration manager",null,null,{"$f":"Page_2!A40","v":"WP6"},{"$f":"Page_2!A55","v":"P6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA",null,null,null,null,{"$f":"Page_2!A56","v":"P7"}]
["Domanda / Question",null,null,"Risposta / Answer","SI / YES",null,null,null,null,null,null,null,null,null,null,null,null,null,"PA - Isole"]
["Il partner prevede l’impiego del personale a costi reali durante l’attuazione del progetto? / Is there the use of partner staff costs as real costs from the parter? ",null,null,null,"NO","PLEASE SELECT ",null,null,null,null,null,null,null,null,null,null,null,null,"SR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RG"]
["Se SI, compilare la tabella qui di seguito / If YES, please complete the table hereunder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP - Isole"]
["D.1.1.a Costi del personale - costi reali /  staff costs - real costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MALTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gozo & Comino"]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuori area / outside the area"]
["Costi del personale - costi reali /  staff costs - real costs","Descrizione / Description",null,null,null,null,null,"Dettagli per WP - Periodo / detail per WP and periods"]
[null,"Funzione del\npersonale / Staff function",null,"Tipo di\npersonale / Type of staff","Commenti / Comments",null,"Unità di misura / Unit type","Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods ","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M49*N49","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M50*N50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O49:O58)","v":0}]
[null,null,{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A40","v":"WP6"},"TOTALE / TOTAL",null,null,null,null,null,{"$f":"(O59-I71)/((I69-I71)+SUM(I133+I163+I192+I221))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B61:H61)","v":0}]
[{"$f":"X32","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},{"$f":"SUM(B62:H62)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0,null,{"$f":"IF(O60<=40%,\"OK\",\"ERRORE - tale voce di spesa non può superare il 40% dei costi diretti del progetto! - ERROR - this budget line cannot exceed the cealing of 40% of the project real costs!\")","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(I69=O59,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$61:C$68)","v":0},0,0,0,0,0,{"$f":"SUM(B69:H69)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUM(B70:H70)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUM(B71:H71)","v":0}]
[]
[]
[]
[]
["Se la scelta è NO, la seguente tabella si compila automaticamente (tasso forfettario, 20% degli altri costi diretti), ad eccezione delle informazioni relative alle attività eventualmente localizzate fuori area, che devono essere fornite dal partner / if the choise is NO, the hereunder table is automatically fulfilled (flat rate 20% of the direct costs), except the information related to the activities carried out outside the Programme area that should be provided by the partner"]
[]
["D.1.1.b Costi del personale - tasso forfetario / Staff costs - flat rate"]
[]
["Tabella calcolata automaticamente sulla base delle categorie di spesa da 3 a 6 e i WP relativi alla categoria di spesa 2 / Table automatically fulfilled on the basis of the budget lines from 3 to 6 and the WPs reffered to the budget line 2 "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"IF($D$40=\"NO\",((C126+C156+C185+C214)*20%),\"0\")","v":"0"},"0","0","0","0","0",{"$f":"SUM(C83:H83)","v":0}]
["P2",null,"0","0","0","0","0","0",{"$f":"SUM(C84:H84)","v":0}]
["P3",null,"0","0","0","0","0","0",0]
["P4",null,"0","0","0","0","0","0",0]
["P5",null,"0","0","0","0","0","0",0]
["P6",null,"0","0","0","0","0","0",0]
["P7",null,"0","0","0","0","0","0",0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$82:C$89)","v":0},0,0,0,0,0,{"$f":"SUM(I83:I89)","v":0}]
["fuori area / outside the area",null,null,null,null,null,null,null,{"$f":"SUM(C91:H91)","v":0}]
[]
["D.1.2 Spese d’ufficio e amministrative / Office and administrative expenditure"]
["Tabella calcolata automaticamente sulla base dei costi del personale, imputati a costi su base forfettaria / Table automatically fulfilled on the basis of the staff costs calculated as flat rate basis "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUM(C97:H97)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM((C69+C90)-C71)*15%","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,null,null,null,null,null,null,0]
[]
[]
["D.1.3 Spese di viaggio e soggiorno / Travel and accommodation costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese di viaggio e soggiorno / Travel and accommodation costs","Descrizione / Description",null,null,null,null,"Unità di misura / Unit type","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M113*N113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O113:O122)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B125)","v":0},null,{"$f":"IF(C133<=K134,\"OK\",\"ERRORE - progetto non ammissibile! Rideterminare la percentuale che non deve superare il 4% dei costi del WP 1/Ineligible project! Revise the percentage that shall not exceed the maximum percentage of 4% of the total cost on WP 1!\")","v":"OK"},null,null,{"$f":"IF(I133=O123,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C126:H126)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C127:H127)","v":0}]
["P3",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C126:C132)","v":0},0,0,0,0,0,{"$f":"SUM(I125:I132)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUM(C134:H134)","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"C251*0.04","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUM(C135:H135)","v":0}]
[]
["D.1.4 Costi per consulenze e servizi / External expertise and services costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
[]
["Costi per consulenze e servizi / External expertise and services costs","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M143*N143","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O143:O152)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B155","v":0}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C156:H156)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C157:H157)","v":0},null,null,null,null,{"$f":"IF(I163=O153,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$155:C$162)","v":0},0,0,0,0,0,{"$f":"SUM(I155:I162)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUM(C164:H164)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP1\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUM(C165:H165)","v":0}]
[]
["D.1.5 Spese per le apparecchiature / Equipment costs "]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese per le apparecchiature / Equipment costs ","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M172*N172","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O172:O181)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C185:H185)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C186:H186)","v":0},null,null,null,null,{"$f":"IF(I192=O182,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"COMP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$185:C$191)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($K$172:$K$181<>\"\")*($K$172:$K$181=\"fuori area / outside the area\")*($O$172:$O$181))","v":0},0,0,0,0,0,{"$f":"SUM(C193:H193)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP2\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP3\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP4\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP5\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP6\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUM(C194:H194)","v":0}]
[]
["D.1.6 Infrastrutture e lavori / Costs for infrastructure and works"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Infrastrutture e lavori / Costs for infrastructure and works","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M201*N201","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M203*N203","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O201:O210)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C214:H214)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C215:H215)","v":0},null,null,null,null,{"$f":"IF(I221=O211,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$214:C$220)","v":0},0,0,0,0,0,{"$f":"SUM(I$213:I$220)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUM(C222:H222)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUM(C223:H223)","v":0}]
[]
[]
["D.3 Budget del Partner - riepilogo per WP e Categoria di spesa / Project budget - overview per WP and per budget line"]
[]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[{"$f":"A47","v":"Costi del personale - costi reali /  staff costs - real costs"},null,{"$f":"C69+C90","v":0},0,0,0,0,0,{"$f":"SUM(B229:H229)","v":0}]
["Spese d’ufficio e amministrative / Office and administrative expenditure",null,{"$f":"C104","v":0},0,0,0,0,0,0]
[{"$f":"A111","v":"Spese di viaggio e soggiorno / Travel and accommodation costs"},null,{"$f":"C133","v":0},0,0,0,0,0,0]
[{"$f":"A141","v":"Costi per consulenze e servizi / External expertise and services costs"},null,{"$f":"C163","v":0},0,0,0,0,0,0]
[{"$f":"A170","v":"Spese per le apparecchiature / Equipment costs "},null,{"$f":"C192","v":0},0,0,0,0,0,0]
[{"$f":"A199","v":"Infrastrutture e lavori / Costs for infrastructure and works"},null,{"$f":"C221","v":0},0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET ",null,{"$f":"SUM(C$229:C$234)","v":0},0,0,0,0,0,0]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C71+C135+C165+C194+C223","v":0},{"$f":"D71+D135+D165+D194+D223","v":0},0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"C70+C91+C105+C134+C164+C193+C222","v":0},{"$f":"D70+D91+D105+D134+D164+D193+D222","v":0},0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"SUM(C$229:C$234)-C236","v":0},{"$f":"SUM(D$229:D$234)-D236","v":0},0,0,0,0,0]
[]
["D.4 Budget del Partner - riepilogo per WP e Periodo / Project budget - overview per WP and per period"]
[]
[null,null,"WP1","WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B243","v":0}]
[{"$f":"Page_2!A50","v":"P1"},null,{"$f":"C62+C83+C97+C126+C156+C185+C214","v":0},0,0,0,0,0,{"$f":"SUM(C244:H244)","v":0}]
[{"$f":"Page_2!A51","v":"P2"},null,0,0,0,0,0,0,{"$f":"SUM(C245:H245)","v":0}]
[{"$f":"Page_2!A52","v":"P3"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A53","v":"P4"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A54","v":"P5"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A55","v":"P6"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A56","v":"P7"},null,0,0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET  ",null,{"$f":"IF(D$40=\"NO\",((SUM(C244+C245+C246+C247+C248+C249+C250)+C104)),SUM(C244+C245+C246+C247+C248+C249+C250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(D244+D245+D246+D247+D248+D249+D250)+D104)),SUM(D244+D245+D246+D247+D248+D249+D250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(E244+E245+E246+E247+E248+E249+E250)+E104)),SUM(E244+E245+E246+E247+E248+E249+E250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(F244+F245+F246+F247+F248+F249+F250)+F104)),SUM(F244+F245+F246+F247+F248+F249+F250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(G244+G245+G246+G247+G248+G249+G250)+G104)),SUM(G244+G245+G246+G247+G248+G249+G250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(H244+H245+H246+H247+H248+H249+H250)+H104)),SUM(H244+H245+H246+H247+H248+H249+H250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(I244+I245+I246+I247+I248+I249+I250)+I104)),SUM(I244+I245+I246+I247+I248+I249+I250))","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C236","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,0,0,0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"C251-C252","v":0},{"$f":"D251-D252","v":0},0,0,0,0,0]

{"sheet":"PP8","index":9,"n_rows":254,"n_cols":25,"rows_kept":254,"cut":false,"hidden":false,"merged":[[209,1,209,3],[209,4,209,5],[214,13,220,14],[198,0,209,0],[198,1,199,3],[198,4,199,5],[198,6,199,6],[198,7,198,14],[200,1,200,3],[200,4,200,5],[201,1,201,3],[201,4,201,5],[206,1,206,3],[206,4,206,5],[207,1,207,3],[207,4,207,5],[208,1,208,3],[208,4,208,5],[202,4,202,5],[203,1,203,3],[203,4,203,5],[204,1,204,3],[204,4,204,5],[205,1,205,3],[205,4,205,5],[202,1,202,3],[169,45,169,48],[169,49,169,52],[179,1,179,3],[179,4,179,5],[180,1,180,3],[180,4,180,5],[185,13,191,14],[197,0,197,14],[176,1,176,3],[176,4,176,5],[177,1,177,3],[177,4,177,5],[178,1,178,3],[178,4,178,5],[168,0,168,14],[169,0,180,0],[169,1,170,3],[169,4,170,5],[169,6,170,6],[169,7,169,14],[172,1,172,3],[169,53,169,56],[169,57,170,57],[171,1,171,3],[171,4,171,5],[169,21,169,24],[169,25,169,28],[169,29,169,32],[169,33,169,36],[169,37,169,40],[169,41,169,44],[172,4,172,5],[173,1,173,3],[173,4,173,5],[174,1,174,3],[174,4,174,5],[175,1,175,3],[175,4,175,5],[145,1,145,3],[145,4,145,5],[146,1,146,3],[146,4,146,5],[147,1,147,3],[147,4,147,5],[151,1,151,3],[151,4,151,5],[156,13,162,14],[140,57,141,57],[142,1,142,3],[142,4,142,5],[140,21,140,24],[140,25,140,28],[140,29,140,32],[140,33,140,36],[140,37,140,40],[140,41,140,44],[124,13,130,14],[110,45,110,48],[110,49,110,52],[110,53,110,56],[138,0,138,14],[139,0,139,14],[140,0,151,0],[140,1,141,3],[140,4,141,5],[140,6,141,6],[140,7,140,14],[143,1,143,3],[143,4,143,5],[144,1,144,3],[140,45,140,48],[140,49,140,52],[140,53,140,56],[148,1,148,3],[148,4,148,5],[149,1,149,3],[149,4,149,5],[150,1,150,3],[150,4,150,5],[144,4,144,5],[95,19,95,20],[110,57,111,57],[112,1,112,5],[113,1,113,5],[110,21,110,24],[110,25,110,28],[110,29,110,32],[110,33,110,36],[110,37,110,40],[110,41,110,44],[88,19,88,20],[89,19,89,20],[94,19,94,20],[102,19,102,20],[103,19,103,20],[109,0,109,14],[110,0,121,0],[110,1,111,5],[110,6,111,6],[110,7,110,14],[114,1,114,5],[115,1,115,5],[116,1,116,5],[117,1,117,5],[118,1,118,5],[119,1,119,5],[120,1,120,5],[121,1,121,5],[101,19,101,20],[100,19,100,20],[99,19,99,20],[98,19,98,20],[97,19,97,20],[96,19,96,20],[53,4,53,5],[46,1,46,6],[82,19,82,20],[83,19,83,20],[84,19,84,20],[85,19,85,20],[86,19,86,20],[87,19,87,20],[72,0,72,2],[73,0,73,2],[75,0,75,14],[79,0,79,15],[80,19,80,20],[81,19,81,20],[43,19,43,20],[62,10,68,11],[62,13,68,14],[44,19,44,20],[45,19,45,20],[46,19,46,20],[65,19,65,20],[66,19,66,20],[67,19,67,20],[68,19,68,20],[46,53,46,56],[46,57,47,57],[47,1,47,2],[47,4,47,5],[46,25,46,28],[46,29,46,32],[46,33,46,36],[46,37,46,40],[46,41,46,44],[46,45,46,48],[46,49,46,52],[38,0,38,2],[39,0,39,2],[45,0,45,14],[46,0,57,0],[46,7,46,14],[48,1,48,2],[48,4,48,5],[49,1,49,2],[49,4,49,5],[50,1,50,2],[50,4,50,5],[51,1,51,2],[51,4,51,5],[55,1,55,2],[55,4,55,5],[56,1,56,2],[56,4,56,5],[57,1,57,2],[57,4,57,5],[52,1,52,2],[52,4,52,5],[53,1,53,2],[54,1,54,2],[54,4,54,5],[124,10,130,11],[122,1,122,5],[2,0,2,2],[2,3,2,4],[3,0,3,2],[3,3,3,4],[4,0,4,2],[4,3,4,4],[13,0,13,2],[14,0,14,2],[15,0,15,2],[19,0,19,2],[20,0,20,2],[29,0,29,1],[5,0,5,2],[5,3,5,4],[6,0,6,2],[6,3,6,4],[11,0,11,2],[12,0,12,2],[7,0,7,2],[7,3,7,4],[30,0,30,1],[35,0,35,12]]}
["B. Partenariato del progetto / Project partership "]
[]
["Denominazione del partner / Project partner title",null,null,null,null,"IT"]
["Numero Partner / Partner Number ",null,null,{"$f":"Page_2!A24","v":"PP8"},null,"MT"]
["Abbreviazione Partner / Partner Acronym ",null,null,null,null,"Dentro l'area"]
["Paese / Country",null,null,null,null,"area / zone"]
["Dentro o fuori area di Programma / Inside or ouside the Programme area",null,null,null,null,"fuori area / outside the area"]
["Region NUTS 2 or NUTS 3 (please indicate)"]
[]
["B.2 Finanziamento del Partner  / PP finanicing "]
[]
["FESR / ERDF",null,null,{"$f":"D14*D15","v":0}]
["Contributo Nazionale / National Contribution ",null,null,{"$f":"D14-D12","v":0}]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET",null,null,{"$f":"I238","v":0},null,0.85]
["Tasso di cofinanziamento / Co-financing ERDF rate (%)",null,null,0.8]
["Cofinanziamento aggiuntivo / Additional Co-financing ",null,null,{"$f":"I252","v":0}]
[]
["B.3 Origine del contributo del Partner / Origin of partner contribution",null,null,null,null,"SI / YES"]
[null,null,null,null,null,"NO"]
["Domanda / Question",null,null,"Risposta / Answer",null,"PARZIALMENTE / PARTIALLY"]
["Il contributo del Partner è coperto con fondi propri? / Is the Partner contribution covered with its own funds?"]
[]
["Compilare la tabella qui di seguito / Please complete the table hereunder"]
[]
["Denominazione del partner - fonte\ndel contributo / Project partner title  - source of the contribution","Statuto legale / Legal status","% del contributo\ntotale del partner / % of the total partner contribution ","Importo / Amount"]
[{"$f":"D3","v":0},"privato / private",{"$f":"D26/D$32","v":{"$error":"#DIV/0!"}}]
["Contributo pubblico automatico \nAutomatic public contribution\n(Delibera CIPE for IT beneficiaries or National Contribution for MT beneficiaries)","pubblico / public",{"$f":"D27/D$32","v":{"$error":"#DIV/0!"}}]
["Fonte esterna 2 /  external Source 2 ",null,{"$f":"D28/D$32","v":{"$error":"#DIV/0!"}},null,"pubblico / public"]
["Fonte esterna n /  external Source n ",null,{"$f":"D29/D$32","v":{"$error":"#DIV/0!"}},null,"privato / private"]
["Sub-totale del contributo pubblico / Sub-total of the public contribution",null,{"$f":"D30/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"pubblico / public\",D26:D29)","v":0}]
["Sub-totale del contributo privato / Sub-total of the private contribution",null,{"$f":"D31/D32","v":{"$error":"#DIV/0!"}},{"$f":"SUMIF(B26:B29,\"privato / private\",D26:D29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG","senior","tempo pieno / Full time","Periodo",{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},{"$f":"Page_2!#REF!","v":{"$error":"#REF!"}},"SI/YES"]
["Totale / Total",null,null,{"$f":"D30+D31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG - Isole","junior","t parziale quota flessibile / t partial rate flexible","Mese",{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A50","v":"P1"},"NO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL","altro / other",null,"Giorno",{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A51","v":"P2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CT","Project manager",null,"Ora",{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A52","v":"P3"}]
["D.1 Budget del Partner - Categorie di spesa / Partner budget - breakdown per budget line",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EN","Finance manager",null,null,{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A53","v":"P4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME","Communication manager",null,null,{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A54","v":"P5"}]
["D.1.1 Costi del personale / Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ME - Isole","Administration manager",null,null,{"$f":"Page_2!A40","v":"WP6"},{"$f":"Page_2!A55","v":"P6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PA",null,null,null,null,{"$f":"Page_2!A56","v":"P7"}]
["Domanda / Question",null,null,"Risposta / Answer","SI / YES",null,null,null,null,null,null,null,null,null,null,null,null,null,"PA - Isole"]
["Il partner prevede l’impiego del personale a costi reali durante l’attuazione del progetto? / Is there the use of partner staff costs as real costs from the parter? ",null,null,null,"NO","PLEASE SELECT ",null,null,null,null,null,null,null,null,null,null,null,null,"SR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RG"]
["Se SI, compilare la tabella qui di seguito / If YES, please complete the table hereunder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TP - Isole"]
["D.1.1.a Costi del personale - costi reali /  staff costs - real costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MALTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gozo & Comino"]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fuori area / outside the area"]
["Costi del personale - costi reali /  staff costs - real costs","Descrizione / Description",null,null,null,null,null,"Dettagli per WP - Periodo / detail per WP and periods"]
[null,"Funzione del\npersonale / Staff function",null,"Tipo di\npersonale / Type of staff","Commenti / Comments",null,"Unità di misura / Unit type","Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods ","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M49*N49","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M50*N50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O49:O58)","v":0}]
[null,null,{"$f":"Page_2!A35","v":"WP1"},{"$f":"Page_2!A36","v":"WP2"},{"$f":"Page_2!A37","v":"WP3"},{"$f":"Page_2!A38","v":"WP4"},{"$f":"Page_2!A39","v":"WP5"},{"$f":"Page_2!A40","v":"WP6"},"TOTALE / TOTAL",null,null,null,null,null,{"$f":"(O59-I71)/((I69-I71)+SUM(I133+I163+I192+I221))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B61:H61)","v":0}]
[{"$f":"X32","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},{"$f":"SUM(B62:H62)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0,null,{"$f":"IF(O60<=40%,\"OK\",\"ERRORE - tale voce di spesa non può superare il 40% dei costi diretti del progetto! - ERROR - this budget line cannot exceed the cealing of 40% of the project real costs!\")","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF(I69=O59,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($O$49:$O$58))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$61:C$68)","v":0},0,0,0,0,0,{"$f":"SUM(B69:H69)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($K$49:$K$58<>\"\")*($K$49:$K$58=\"fuori area / outside the area\")*($O$49:$O$58))","v":0},{"$f":"SUM(B70:H70)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP1\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP2\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP3\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP4\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP5\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUMPRODUCT(($I$49:$I$58=\"WP6\")*($H$49:$H$58<>\"\")*($H$49:$H$58=\"SI/YES\")*($O$49:$O$58))","v":0},{"$f":"SUM(B71:H71)","v":0}]
[]
[]
[]
[]
["Se la scelta è NO, la seguente tabella si compila automaticamente (tasso forfettario, 20% degli altri costi diretti), ad eccezione delle informazioni relative alle attività eventualmente localizzate fuori area, che devono essere fornite dal partner / if the choise is NO, the hereunder table is automatically fulfilled (flat rate 20% of the direct costs), except the information related to the activities carried out outside the Programme area that should be provided by the partner"]
[]
["D.1.1.b Costi del personale - tasso forfetario / Staff costs - flat rate"]
[]
["Tabella calcolata automaticamente sulla base delle categorie di spesa da 3 a 6 e i WP relativi alla categoria di spesa 2 / Table automatically fulfilled on the basis of the budget lines from 3 to 6 and the WPs reffered to the budget line 2 "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"IF($D$40=\"NO\",((C126+C156+C185+C214)*20%),\"0\")","v":"0"},"0","0","0","0","0",{"$f":"SUM(C83:H83)","v":0}]
["P2",null,"0","0","0","0","0","0",{"$f":"SUM(C84:H84)","v":0}]
["P3",null,"0","0","0","0","0","0",0]
["P4",null,"0","0","0","0","0","0",0]
["P5",null,"0","0","0","0","0","0",0]
["P6",null,"0","0","0","0","0","0",0]
["P7",null,"0","0","0","0","0","0",0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$82:C$89)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,null,null,null,null,null,null,{"$f":"SUM(C91:H91)","v":0}]
[]
["D.1.2 Spese d’ufficio e amministrative / Office and administrative expenditure"]
["Tabella calcolata automaticamente sulla base dei costi del personale, imputati a costi su base forfettaria / Table automatically fulfilled on the basis of the staff costs calculated as flat rate basis "]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL",null,null,null," "]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P1\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUM(C97:H97)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P2\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P3",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P3\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P4\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P5\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P6\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP1\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP2\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP3\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP4\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP5\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},{"$f":"SUMPRODUCT(($J$49:$J$58=\"P7\")*($I$49:$I$58<>\"\")*($I$49:$I$58=\"WP6\")*($H$49:$H$58=\"NO\")*($O$49:$O$58))*15%","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM((C69+C90)-C71)*15%","v":0},0,0,0,0,0,{"$f":"SUM(C104:H104)","v":0}]
["fuori area / outside the area",null,null,null,null,null,null,null,0]
[]
[]
["D.1.3 Spese di viaggio e soggiorno / Travel and accommodation costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese di viaggio e soggiorno / Travel and accommodation costs","Descrizione / Description",null,null,null,null,"Unità di misura / Unit type","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M113*N113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O113:O122)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(B125)","v":0},null,{"$f":"IF(C133<=K134,\"OK\",\"ERRORE - progetto non ammissibile! Rideterminare la percentuale che non deve superare il 4% dei costi del WP 1/Ineligible project! Revise the percentage that shall not exceed the maximum percentage of 4% of the total cost on WP 1!\")","v":"OK"},null,null,{"$f":"IF(I133=O123,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P1\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C126:H126)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P2\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},{"$f":"SUM(C127:H127)","v":0}]
["P3",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P3\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P4\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P5\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P6\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP2\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP3\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP4\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP5\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($J$113:$J$122=\"P7\")*($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP6\")*($O$113:$O$122))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C126:C132)","v":0},0,0,0,0,0,{"$f":"SUM(I125:I132)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($K$113:$K$122<>\"\")*($K$113:$K$122=\"fuori area / outside the area\")*($O$113:$O$122))","v":0},{"$f":"SUM(C134:H134)","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122<>\"\")*($I$113:$I$122=\"WP1\")*($O$113:$O$122))","v":0},{"$f":"C251*0.04","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP1\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP2\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP3\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP4\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP5\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUMPRODUCT(($I$113:$I$122=\"WP6\")*($H$113:$H$122<>\"\")*($H$113:$H$122=\"SI/YES\")*($O$113:$O$122))","v":0},{"$f":"SUM(C135:H135)","v":0}]
[]
["D.1.4 Costi per consulenze e servizi / External expertise and services costs"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
[]
["Costi per consulenze e servizi / External expertise and services costs","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M143*N143","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O143:O152)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B155","v":0}]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P1\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C156:H156)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P2\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},{"$f":"SUM(C157:H157)","v":0},null,null,null,null,{"$f":"IF(I163=O153,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P3\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P4\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P5\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P6\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP1\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP2\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP3\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP4\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP5\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($J$143:$J$152=\"P7\")*($I$143:$I$152<>\"\")*($I$143:$I$152=\"WP6\")*($O$143:$O$152))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$155:C$162)","v":0},0,0,0,0,0,{"$f":"SUM(I155:I162)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($K$143:$K$152<>\"\")*($K$143:$K$152=\"fuori area / outside the area\")*($O$143:$O$152))","v":0},{"$f":"SUM(C164:H164)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP1\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP2\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP3\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP4\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP5\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUMPRODUCT(($I$143:$I$152=\"WP6\")*($H$143:$H$152<>\"\")*($H$143:$H$152=\"SI/YES\")*($O$143:$O$152))","v":0},{"$f":"SUM(C165:H165)","v":0}]
[]
["D.1.5 Spese per le apparecchiature / Equipment costs "]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Spese per le apparecchiature / Equipment costs ","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M172*N172","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O172:O181)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P1\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C185:H185)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P2\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},{"$f":"SUM(C186:H186)","v":0},null,null,null,null,{"$f":"IF(I192=O182,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P3\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P4\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P5\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P6\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP1\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP2\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"COMP3\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP4\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP5\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($J$172:$J$181=\"P7\")*($I$172:$I$181<>\"\")*($I$172:$I$181=\"WP6\")*($O$172:$O$181))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$185:C$191)","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($K$172:$K$181<>\"\")*($K$172:$K$181=\"fuori area / outside the area\")*($O$172:$O$181))","v":0},0,0,0,0,0,{"$f":"SUM(C193:H193)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP1\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP2\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP3\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP4\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP5\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUMPRODUCT(($I$172:$I$181=\"WP6\")*($H$172:$H$181<>\"\")*($H$172:$H$181=\"SI/YES\")*($O$172:$O$181))","v":0},{"$f":"SUM(C194:H194)","v":0}]
[]
["D.1.6 Infrastrutture e lavori / Costs for infrastructure and works"]
[]
["Per inserire ulteriori righe attenersi alla seguente procedura: posizionarsi con il cursore sulla colonna di intestazione delle righe in corrispondenza della seconda riga gialla e cliccare sul tasto Dx del mouse, selezionare \"inserisci\" dal menù a tendina. Ripetere l'operazione  per le righe necessarie. \nPer copiare la \"formattazione\" nelle nuove righe attenersi alla seguente procedura: selezionare tutte le celle gialle della prima riga e cliccare sul tasto \"copia formato\". Quando il puntatore assume l'aspetto di un pennello, trascinarlo sulle celle gialle delle nuove righe. \nPer concludere occorre copiare la formula contenuta nella cella “Budget totale / Total budget” all’interno delle nuove celle della medesima colonna.\n\nTo add new rows please follow this procedure: in the headings column, click with the right mouse button at the second yellow row  and select “insert” from the dropdown menu. Repeat the procedure for the needed rows. \nTo copy the format  in the new rows  please follow this procedure: select all the yellow cells of the first row, then click the “Format Painter” button. After the pointer changes to a paintbrush, drag the mouse pointer across the new yellow.  \nTo conclude the procedure, please paste the formula in the new blue cells below under the heading “Budget totale / Total budget”. To do this copy the formula from the row above. Please use the \"paste formula\" function   "]
["Infrastrutture e lavori / Costs for infrastructure and works","Descrizione / Description",null,null,"Tipo di procedura pubblica / Type of public procurement",null,"Unità di misura / Type d'unité","Dettagli per WP and Periodo / Detail per WP and periods "]
[null,null,null,null,null,null,null,"Cofinanziamento aggiuntivo - Additional co-financing","Work Packages","Periodo / Periods","Localizzazione / Localisation","Prodotto / Deliverable  ","Numero di unità / N. of units","Budget unitario / Budget per units  ","Budget totale / Total budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M201*N201","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M203*N203","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TOTALE / TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O201:O210)","v":0}]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[]
[{"$f":"A62","v":"P1"},null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P1\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C214:H214)","v":0}]
["P2",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P2\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},{"$f":"SUM(C215:H215)","v":0},null,null,null,null,{"$f":"IF(I221=O211,\"OK\",\"ERRORE - Seleziona una delle opzioni WP e/o Periodo per ogni voce di spesa / ERROR -  Select one of the option WP and/or Period per each single budget line!\")","v":"OK"}]
["P3",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P3\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P4",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P4\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P5",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P5\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P6",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P6\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["P7",null,{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP1\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP2\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP3\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP4\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP5\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($J$201:$J$210=\"P7\")*($I$201:$I$210<>\"\")*($I$201:$I$210=\"WP6\")*($O$201:$O$210))","v":0},0]
["TOTALE / TOTAL",null,{"$f":"SUM(C$214:C$220)","v":0},0,0,0,0,0,{"$f":"SUM(I$213:I$220)","v":0}]
["fuori area / outside the area",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($K$201:$K$210<>\"\")*($K$201:$K$210=\"fuori area / outside the area\")*($O$201:$O$210))","v":0},{"$f":"SUM(C222:H222)","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP1\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP2\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP3\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP4\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP5\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUMPRODUCT(($I$201:$I$210=\"WP6\")*($H$201:$H$210<>\"\")*($H$201:$H$210=\"SI/YES\")*($O$201:$O$210))","v":0},{"$f":"SUM(C223:H223)","v":0}]
[]
[]
["D.3 Budget del Partner - riepilogo per WP e Categoria di spesa / Project budget - overview per WP and per budget line"]
[]
[null,null,{"$f":"C60","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[{"$f":"A47","v":"Costi del personale - costi reali /  staff costs - real costs"},null,{"$f":"C69+C90","v":0},0,0,0,0,0,{"$f":"SUM(B229:H229)","v":0}]
["Spese d’ufficio e amministrative / Office and administrative expenditure",null,{"$f":"C104","v":0},0,0,0,0,0,0]
[{"$f":"A111","v":"Spese di viaggio e soggiorno / Travel and accommodation costs"},null,{"$f":"C133","v":0},0,0,0,0,0,0]
[{"$f":"A141","v":"Costi per consulenze e servizi / External expertise and services costs"},null,{"$f":"C163","v":0},0,0,0,0,0,0]
[{"$f":"A170","v":"Spese per le apparecchiature / Equipment costs "},null,{"$f":"C192","v":0},0,0,0,0,0,0]
[{"$f":"A199","v":"Infrastrutture e lavori / Costs for infrastructure and works"},null,{"$f":"C221","v":0},0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET ",null,{"$f":"SUM(C$229:C$234)","v":0},0,0,0,0,0,0]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C71+C135+C165+C194+C223","v":0},{"$f":"D71+D135+D165+D194+D223","v":0},0,0,0,0,0]
["fuori area / outside the area",null,{"$f":"C70+C91+C105+C134+C164+C193+C222","v":0},{"$f":"D70+D91+D105+D134+D164+D193+D222","v":0},0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"SUM(C$229:C$234)-C236","v":0},{"$f":"SUM(D$229:D$234)-D236","v":0},0,0,0,0,0]
[]
["D.4 Budget del Partner - riepilogo per WP e Periodo / Project budget - overview per WP and per period"]
[]
[null,null,"WP1","WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[null,null,null,null,null,null,null,null,{"$f":"B243","v":0}]
[{"$f":"Page_2!A50","v":"P1"},null,{"$f":"C62+C83+C97+C126+C156+C185+C214","v":0},0,0,0,0,0,{"$f":"SUM(C244:H244)","v":0}]
[{"$f":"Page_2!A51","v":"P2"},null,0,0,0,0,0,0,{"$f":"SUM(C245:H245)","v":0}]
[{"$f":"Page_2!A52","v":"P3"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A53","v":"P4"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A54","v":"P5"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A55","v":"P6"},null,0,0,0,0,0,0,0]
[{"$f":"Page_2!A56","v":"P7"},null,0,0,0,0,0,0,0]
["BUDGET TOTALE / TOTAL BUDGET  ",null,{"$f":"IF(D$40=\"NO\",((SUM(C244+C245+C246+C247+C248+C249+C250)+C104)),SUM(C244+C245+C246+C247+C248+C249+C250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(D244+D245+D246+D247+D248+D249+D250)+D104)),SUM(D244+D245+D246+D247+D248+D249+D250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(E244+E245+E246+E247+E248+E249+E250)+E104)),SUM(E244+E245+E246+E247+E248+E249+E250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(F244+F245+F246+F247+F248+F249+F250)+F104)),SUM(F244+F245+F246+F247+F248+F249+F250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(G244+G245+G246+G247+G248+G249+G250)+G104)),SUM(G244+G245+G246+G247+G248+G249+G250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(H244+H245+H246+H247+H248+H249+H250)+H104)),SUM(H244+H245+H246+H247+H248+H249+H250))","v":0},{"$f":"IF(D$40=\"NO\",((SUM(I244+I245+I246+I247+I248+I249+I250)+I104)),SUM(I244+I245+I246+I247+I248+I249+I250))","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"C236","v":0},0,0,0,0,0,0]
["fuori area / outside the area",null,0,0,0,0,0,0,0]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",null,{"$f":"C251-C252","v":0},{"$f":"D251-D252","v":0},0,0,0,0,0]

{"sheet":"Riepilogo_Summary","index":10,"n_rows":82,"n_cols":16,"rows_kept":82,"cut":false,"hidden":false,"merged":[[45,0,45,2],[46,0,46,2],[6,14,13,14],[15,0,15,2],[16,0,16,2],[30,0,30,2],[15,13,16,13],[31,0,31,2],[14,15,14,20],[6,15,6,20],[36,15,38,20],[39,15,45,20],[9,15,9,20],[10,15,10,20],[11,15,11,20],[12,15,12,20],[13,15,13,20],[7,15,7,20],[8,15,8,20]]}
["E. Budget del progetto - Panoramica del budget di progetto / budget of the project - overview per partner/ per budget line "]
[]
[]
[]
["E.1 Budget del progetto - ripartizione per Partner e Categoria di spesa / Project budget - overview per partner and per budget line"]
["Tabella 3 generata automaticamente da B e D / Table 3 automatically generated  from B and D"]
["Numero Partner /Partner number","Denominazione del partner/\nProject partner title","Abbreviazione Partner / Partner acronym","Costi del personale / Staff costs","Spese d’ufficio e amministrative / Office and administrative expenditure","Spese di viaggio e soggiorno / Travel and accommodation costs","Costi per consulenze e servizi / External expertise and services costs","Spese per le apparecchiature / Equipment costs ","Infrastrutture e lavori / Costs for infrastructure and works","BUDGET TOTALE /  TOTAL BUDGET\n(A)","Cofinanziamento aggiuntivo - Additional co-financing \n(B)","BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET \n(C)=A-B","Attività fuori area / Activities outside the area (€)","Attività fuori area / Activities outside the Area (%)",null,"Controllo sulla voce di spesa \"Spese di viaggio e soggiorno\" /check on \"Travel and accommodation costs\" budget line"]
[{"$f":"Page_2!A17","v":"PP1"},{"$f":"LP_PP1!D3","v":0},{"$f":"LP_PP1!D5","v":0},{"$f":"LP_PP1!H230","v":0},{"$f":"LP_PP1!H231","v":0},{"$f":"LP_PP1!H232","v":0},{"$f":"LP_PP1!H233","v":0},{"$f":"LP_PP1!H234","v":0},{"$f":"LP_PP1!H235","v":0},{"$f":"LP_PP1!H236","v":0},{"$f":"LP_PP1!H237","v":0},{"$f":"LP_PP1!H239","v":0},{"$f":"LP_PP1!H238","v":0},{"$f":"M8/L8","v":{"$error":"#DIV/0!"}},null,{"$f":"LP_PP1!K126","v":"OK"}]
[{"$f":"Page_2!A18","v":"PP2"},{"$f":"'PP2'!D3","v":0},{"$f":"'PP2'!D5","v":0},{"$f":"'PP2'!I229","v":0},{"$f":"'PP2'!I230","v":0},{"$f":"'PP2'!I231","v":0},{"$f":"'PP2'!I232","v":0},{"$f":"'PP2'!I233","v":0},{"$f":"'PP2'!I234","v":0},{"$f":"'PP2'!I235","v":0},{"$f":"'PP2'!I236","v":0},{"$f":"'PP2'!I238","v":0},{"$f":"'PP2'!I237","v":0},{"$f":"M9/L9","v":{"$error":"#DIV/0!"}},null,{"$f":"'PP2'!K125","v":"OK"}]
[{"$f":"Page_2!A19","v":"PP3"},{"$f":"'PP3'!D3","v":0},{"$f":"'PP3'!D5","v":0},{"$f":"'PP3'!I229","v":0},{"$f":"'PP3'!I230","v":0},{"$f":"'PP3'!I231","v":0},{"$f":"'PP3'!I232","v":0},{"$f":"'PP3'!I233","v":0},{"$f":"'PP3'!I234","v":0},{"$f":"'PP3'!I235","v":0},{"$f":"'PP3'!I236","v":0},{"$f":"'PP3'!I238","v":0},{"$f":"'PP3'!I237","v":0},{"$error":"#DIV/0!"},null,{"$f":"'PP3'!K125","v":"OK"}]
[{"$f":"Page_2!A20","v":"PP4"},{"$f":"'PP4'!D3","v":0},{"$f":"'PP4'!D5","v":0},{"$f":"'PP4'!I229","v":0},{"$f":"'PP4'!I230","v":0},{"$f":"'PP4'!I231","v":0},{"$f":"'PP4'!I232","v":0},{"$f":"'PP4'!I233","v":0},{"$f":"'PP4'!I234","v":0},{"$f":"'PP4'!I235","v":0},{"$f":"'PP4'!I236","v":0},{"$f":"'PP4'!I238","v":0},{"$f":"'PP4'!I237","v":0},{"$error":"#DIV/0!"},null,{"$f":"'PP4'!K125","v":"OK"}]
[{"$f":"Page_2!A21","v":"PP5"},{"$f":"'PP5'!D3","v":0},{"$f":"'PP5'!D5","v":0},{"$f":"'PP5'!I229","v":0},{"$f":"'PP5'!I230","v":0},{"$f":"'PP5'!I231","v":0},{"$f":"'PP5'!I232","v":0},{"$f":"'PP5'!I233","v":0},{"$f":"'PP5'!I234","v":0},{"$f":"'PP5'!I235","v":0},{"$f":"'PP5'!I236","v":0},{"$f":"'PP5'!I238","v":0},{"$f":"'PP5'!I237","v":0},{"$error":"#DIV/0!"},null,{"$f":"'PP5'!K125","v":"OK"}]
[{"$f":"Page_2!A22","v":"PP6"},{"$f":"'PP6'!D3","v":0},{"$f":"'PP6'!D5","v":0},{"$f":"'PP6'!I229","v":0},{"$f":"'PP6'!I230","v":0},{"$f":"'PP6'!I231","v":0},{"$f":"'PP6'!I232","v":0},{"$f":"'PP6'!I233","v":0},{"$f":"'PP6'!I234","v":0},{"$f":"'PP6'!I235","v":0},{"$f":"'PP6'!I236","v":0},{"$f":"'PP6'!I238","v":0},{"$f":"'PP6'!I237","v":0},{"$error":"#DIV/0!"},null,{"$f":"'PP6'!K125","v":"OK"}]
[{"$f":"Page_2!A23","v":"PP7"},{"$f":"'PP7'!D3","v":0},{"$f":"'PP7'!D5","v":0},{"$f":"'PP7'!I229","v":0},{"$f":"'PP7'!I230","v":0},{"$f":"'PP7'!I231","v":0},{"$f":"'PP7'!I232","v":0},{"$f":"'PP7'!I233","v":0},{"$f":"'PP7'!I234","v":0},{"$f":"'PP7'!I235","v":0},{"$f":"'PP7'!I236","v":0},{"$f":"'PP7'!I238","v":0},{"$f":"'PP7'!I237","v":0},{"$error":"#DIV/0!"},null,{"$f":"'PP7'!K125","v":"OK"}]
[{"$f":"Page_2!A24","v":"PP8"},{"$f":"'PP8'!D3","v":0},{"$f":"'PP8'!D5","v":0},{"$f":"'PP8'!I229","v":0},{"$f":"'PP8'!I230","v":0},{"$f":"'PP8'!I231","v":0},{"$f":"'PP8'!I232","v":0},{"$f":"'PP8'!I233","v":0},{"$f":"'PP8'!I234","v":0},{"$f":"'PP8'!I235","v":0},{"$f":"'PP8'!I236","v":0},{"$f":"'PP8'!I238","v":0},{"$f":"'PP8'!I237","v":0},{"$error":"#DIV/0!"},null,{"$f":"'PP8'!K125","v":"OK"}]
["TOTALE / TOTAL",null,null,{"$f":"SUM(D8:D15)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(L8:L15)","v":0},{"$f":"SUM(M8:M15)","v":0}]
["% BUDGET TOTALE / %  TOTAL BUDGET",null,null,{"$f":"D16/$J$16","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(E16/$J$16,20)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(F16/$J$16,2)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D17:I17)","v":{"$error":"#DIV/0!"}},{"$f":"K16/J16","v":{"$error":"#DIV/0!"}},{"$f":"L16/J16","v":{"$error":"#DIV/0!"}},{"$f":"M16/L16","v":{"$error":"#DIV/0!"}}]
[]
[]
["E.2 Budget del progetto - ripartizione per Partner e Periodo / Project budget - overview per partner and per period"]
["Tabella 4 generata automaticamente da B e D / Table 3 automatically generated  from B and D"]
["Numero Partner /Partner number","Denominazione del partner/\nProject partner title","Abbreviazione Partner / Partner acronym",{"$f":"Page_2!A50","v":"P1"},{"$f":"Page_2!A51","v":"P2"},{"$f":"Page_2!A52","v":"P3"},{"$f":"Page_2!A53","v":"P4"},{"$f":"Page_2!A54","v":"P5"},{"$f":"Page_2!A55","v":"P6"},{"$f":"Page_2!A56","v":"P7"},"BUDGET TOTALE /  TOTAL BUDGET\n(A)","Cofinanziamento aggiuntivo - Additional co-financing \n(B)","BUDGET TOTALE AMMISSIBILE /  TOTAL ELIGIBLE BUDGET \n(D)=A-B-C"]
[{"$f":"A8","v":"PP1"},0,0,{"$f":"LP_PP1!I245","v":0},{"$f":"LP_PP1!I246","v":0},{"$f":"LP_PP1!I247","v":0},{"$f":"LP_PP1!I248","v":0},{"$f":"LP_PP1!I249","v":0},{"$f":"LP_PP1!I250","v":0},{"$f":"LP_PP1!I251","v":0},{"$f":"LP_PP1!I252","v":0},{"$f":"LP_PP1!H237","v":0},{"$f":"LP_PP1!I255","v":0}]
["PP2",0,0,{"$f":"'PP2'!I244","v":0},{"$f":"'PP2'!I245","v":0},{"$f":"'PP2'!I246","v":0},{"$f":"'PP2'!I247","v":0},{"$f":"'PP2'!I248","v":0},{"$f":"'PP2'!I249","v":0},{"$f":"'PP2'!I250","v":0},{"$f":"'PP2'!I251","v":0},{"$f":"'PP2'!I236","v":0},{"$f":"'PP2'!I254","v":0}]
["PP3",0,0,{"$f":"'PP3'!I244","v":0},{"$f":"'PP3'!I245","v":0},{"$f":"'PP3'!I246","v":0},{"$f":"'PP3'!I247","v":0},{"$f":"'PP3'!I248","v":0},{"$f":"'PP3'!I249","v":0},{"$f":"'PP3'!I250","v":0},{"$f":"'PP3'!I251","v":0},{"$f":"'PP3'!I236","v":0},{"$f":"'PP3'!I254","v":0}]
["PP4",0,0,{"$f":"'PP4'!I244","v":0},{"$f":"'PP4'!I245","v":0},{"$f":"'PP4'!I246","v":0},{"$f":"'PP4'!I247","v":0},{"$f":"'PP4'!I248","v":0},{"$f":"'PP4'!I249","v":0},{"$f":"'PP4'!I250","v":0},{"$f":"'PP4'!I251","v":0},{"$f":"'PP4'!I236","v":0},{"$f":"'PP4'!I254","v":0}]
["PP5",0,0,{"$f":"'PP5'!I244","v":0},{"$f":"'PP5'!I245","v":0},{"$f":"'PP5'!I246","v":0},{"$f":"'PP5'!I247","v":0},{"$f":"'PP5'!I248","v":0},{"$f":"'PP5'!I249","v":0},{"$f":"'PP5'!I250","v":0},{"$f":"'PP5'!I251","v":0},{"$f":"'PP5'!I236","v":0},{"$f":"'PP5'!I254","v":0}]
["PP6",0,0,{"$f":"'PP6'!I244","v":0},{"$f":"'PP6'!I245","v":0},{"$f":"'PP6'!I246","v":0},{"$f":"'PP6'!I247","v":0},{"$f":"'PP6'!I248","v":0},{"$f":"'PP6'!I249","v":0},{"$f":"'PP6'!I250","v":0},{"$f":"'PP6'!I251","v":0},{"$f":"'PP6'!I236","v":0},{"$f":"'PP6'!I254","v":0}]
["PP7",0,0,{"$f":"'PP7'!I244","v":0},{"$f":"'PP7'!I245","v":0},{"$f":"'PP7'!I246","v":0},{"$f":"'PP7'!I247","v":0},{"$f":"'PP7'!I248","v":0},{"$f":"'PP7'!I249","v":0},{"$f":"'PP7'!I250","v":0},{"$f":"'PP7'!I251","v":0},{"$f":"'PP7'!I236","v":0},{"$f":"'PP7'!I254","v":0}]
[{"$f":"A15","v":"PP8"},{"$f":"B15","v":0},{"$f":"C15","v":0},{"$f":"'PP8'!I244","v":0},{"$f":"'PP8'!I245","v":0},{"$f":"'PP8'!I246","v":0},{"$f":"'PP8'!I247","v":0},{"$f":"'PP8'!I248","v":0},{"$f":"'PP8'!I249","v":0},{"$f":"'PP8'!I250","v":0},{"$f":"'PP8'!I251","v":0},{"$f":"'PP8'!I236","v":0},{"$f":"'PP8'!I254","v":0}]
["TOTALE / TOTAL",null,null,{"$f":"SUM(D23:D30)","v":0},0,0,0,0,0,0,0,0,0]
["% BUDGET TOTALE / %  TOTAL BUDGET",null,null,{"$f":"D31/$J$16","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D32:H32)","v":{"$error":"#DIV/0!"}},{"$f":"L31/K31","v":{"$error":"#DIV/0!"}},{"$f":"M31/K31","v":{"$error":"#DIV/0!"}}]
[]
[]
["E.3 Budget del progetto - ripartizione per Partner e Work Packages / Project budget - overview per partner and per WP"]
["Tabella 5 generata automaticamente da B e D / Table 3 automatically generated  from B and D"]
["Numero Partner /Partner number","Denominazione del partner/\nProject partner title","Abbreviazione Partner / Partner acronym",{"$f":"LP_PP1!C61","v":"WP1"},{"$f":"LP_PP1!D61","v":"WP2"},{"$f":"LP_PP1!E61","v":"WP3"},{"$f":"LP_PP1!F61","v":"WP4"},{"$f":"LP_PP1!G61","v":"WP5"},{"$f":"LP_PP1!H61","v":"WP6"},"BUDGET TOTALE /  TOTAL BUDGET","Cofinanziamento aggiuntivo - Additional co-financing ","BUDGET TOTALE AMMISSIBILE /  TOTAL ELIGIBLE BUDGET",null,null,null,"Controllo sul WP 1/check on WP 1"]
[{"$f":"A23","v":"PP1"},0,0,{"$f":"LP_PP1!C252","v":0},{"$f":"LP_PP1!D252","v":0},{"$f":"LP_PP1!E252","v":0},{"$f":"LP_PP1!F252","v":0},{"$f":"LP_PP1!G252","v":0},{"$f":"LP_PP1!H252","v":0},{"$f":"LP_PP1!I252","v":0},{"$f":"LP_PP1!I253","v":0},{"$f":"LP_PP1!I255","v":0}]
["PP2",0,0,{"$f":"'PP2'!C251","v":0},{"$f":"'PP2'!D251","v":0},{"$f":"'PP2'!E251","v":0},{"$f":"'PP2'!F251","v":0},{"$f":"'PP2'!G251","v":0},{"$f":"'PP2'!H251","v":0},{"$f":"'PP2'!I251","v":0},{"$f":"'PP2'!I252","v":0},{"$f":"'PP2'!I254","v":0}]
["PP3",0,0,{"$f":"'PP3'!C251","v":0},{"$f":"'PP3'!D251","v":0},{"$f":"'PP3'!E251","v":0},{"$f":"'PP3'!F251","v":0},{"$f":"'PP3'!G251","v":0},{"$f":"'PP3'!H251","v":0},{"$f":"'PP3'!I251","v":0},{"$f":"'PP3'!I252","v":0},{"$f":"'PP3'!I254","v":0},null,null,null,{"$f":"IF(D47<=20%,\"OK\",\"ERRORE - progetto non ammissibile! Rideterminare la percentuale che non deve superare il 20% del totale dei costi del progetto/Ineligible project! Revise the percentage that shall not exceed the maximum percentage of 20% of the total cost of the project!\")","v":{"$error":"#DIV/0!"}}]
["PP4",0,0,{"$f":"'PP4'!C251","v":0},{"$f":"'PP4'!D251","v":0},{"$f":"'PP4'!E251","v":0},{"$f":"'PP4'!F251","v":0},{"$f":"'PP4'!G251","v":0},{"$f":"'PP4'!H251","v":0},{"$f":"'PP4'!I251","v":0},{"$f":"'PP4'!I252","v":0},{"$f":"'PP4'!I254","v":0}]
["PP5",0,0,{"$f":"'PP5'!C251","v":0},{"$f":"'PP5'!D251","v":0},{"$f":"'PP5'!E251","v":0},{"$f":"'PP5'!F251","v":0},{"$f":"'PP5'!G251","v":0},{"$f":"'PP5'!H251","v":0},{"$f":"'PP5'!I251","v":0},{"$f":"'PP5'!I252","v":0},{"$f":"'PP5'!I254","v":0}]
["PP6",0,0,{"$f":"'PP6'!C251","v":0},{"$f":"'PP6'!D251","v":0},{"$f":"'PP6'!E251","v":0},{"$f":"'PP6'!F251","v":0},{"$f":"'PP6'!G251","v":0},{"$f":"'PP6'!H251","v":0},{"$f":"'PP6'!I251","v":0},{"$f":"'PP6'!I252","v":0},{"$f":"'PP6'!I254","v":0}]
["PP7",0,0,{"$f":"'PP7'!C251","v":0},{"$f":"'PP7'!D251","v":0},{"$f":"'PP7'!E251","v":0},{"$f":"'PP7'!F251","v":0},{"$f":"'PP7'!G251","v":0},{"$f":"'PP7'!H251","v":0},{"$f":"'PP7'!I251","v":0},{"$f":"'PP7'!I252","v":0},{"$f":"'PP7'!I254","v":0}]
["PP8",0,0,{"$f":"'PP8'!C251","v":0},{"$f":"'PP8'!D251","v":0},{"$f":"'PP8'!E251","v":0},{"$f":"'PP8'!F251","v":0},{"$f":"'PP8'!G251","v":0},{"$f":"'PP8'!H251","v":0},{"$f":"'PP8'!I251","v":0},{"$f":"'PP8'!I252","v":0},{"$f":"'PP8'!I254","v":0}]
["TOTALE / TOTAL",null,null,{"$f":"SUM(D38:D45)","v":0},0,0,0,0,0,0,0,0]
["% BUDGET TOTALE / % BUDGET TOTAL",null,null,{"$f":"ROUND(D46/$J$46,20)","v":{"$error":"#DIV/0!"}},{"$f":"E46/$J$46","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D47:H47)","v":{"$error":"#DIV/0!"}},{"$f":"K46/J46","v":{"$error":"#DIV/0!"}},{"$f":"L46/J46","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
["ANALISI DAL PUNTO DI VISTA DELLA COMPONENTE / ANALYSIS FROM THE WORK PACKAGE POINT OF VIEW"]
[]
["E.5 Budget del progetto - ripartizione per WP e Categoria di spesa /  Project budget - overview per WP and per budget line"]
[]
[null,null,{"$f":"LP_PP1!B229","v":"WP1"},{"$f":"LP_PP1!C229","v":"WP2"},{"$f":"LP_PP1!D229","v":"WP3"},{"$f":"LP_PP1!E229","v":"WP4"},{"$f":"LP_PP1!F229","v":"WP5"},{"$f":"LP_PP1!G229","v":"WP6"},"BUDGET TOTALE /  TOTAL BUDGET"]
["Costi del personale / Staff costs",null,{"$f":"LP_PP1!B230+'PP2'!C229+'PP3'!C229+'PP4'!C229+'PP5'!C229+'PP6'!C229+'PP7'!C229+'PP8'!C229","v":0},{"$f":"LP_PP1!C230+'PP2'!D229+'PP3'!D229+'PP4'!D229+'PP5'!D229+'PP6'!D229+'PP7'!D229+'PP8'!D229","v":0},{"$f":"LP_PP1!D230+'PP2'!E229+'PP3'!E229+'PP4'!E229+'PP5'!E229+'PP6'!E229+'PP7'!E229+'PP8'!E229","v":0},{"$f":"LP_PP1!E230+'PP2'!F229+'PP3'!F229+'PP4'!F229+'PP5'!F229+'PP6'!F229+'PP7'!F229+'PP8'!F229","v":0},{"$f":"LP_PP1!F230+'PP2'!G229+'PP3'!G229+'PP4'!G229+'PP5'!G229+'PP6'!G229+'PP7'!G229+'PP8'!G229","v":0},{"$f":"LP_PP1!G230+'PP2'!H229+'PP3'!H229+'PP4'!H229+'PP5'!H229+'PP6'!H229+'PP7'!H229+'PP8'!H229","v":0},{"$f":"SUM(B57:H57)","v":0}]
["Spese d’ufficio e amministrative / Office and administrative expenditure",null,{"$f":"LP_PP1!B231+'PP2'!C230+'PP3'!C230+'PP4'!C230+'PP5'!C230+'PP6'!C230+'PP7'!C230+'PP8'!C230","v":0},{"$f":"LP_PP1!C231+'PP2'!D230+'PP3'!D230+'PP4'!D230+'PP5'!D230+'PP6'!D230+'PP7'!D230+'PP8'!D230","v":0},{"$f":"LP_PP1!D231+'PP2'!E230+'PP3'!E230+'PP4'!E230+'PP5'!E230+'PP6'!E230+'PP7'!E230+'PP8'!E230","v":0},{"$f":"LP_PP1!E231+'PP2'!F230+'PP3'!F230+'PP4'!F230+'PP5'!F230+'PP6'!F230+'PP7'!F230+'PP8'!F230","v":0},{"$f":"LP_PP1!F231+'PP2'!G230+'PP3'!G230+'PP4'!G230+'PP5'!G230+'PP6'!G230+'PP7'!G230+'PP8'!G230","v":0},{"$f":"LP_PP1!G231+'PP2'!H230+'PP3'!H230+'PP4'!H230+'PP5'!H230+'PP6'!H230+'PP7'!H230+'PP8'!H230","v":0},{"$f":"SUM(B58:H58)","v":0}]
["Spese di viaggio e soggiorno / Travel and accommodation costs",null,{"$f":"LP_PP1!B232+'PP2'!C231+'PP3'!C231+'PP4'!C231+'PP5'!C231+'PP6'!C231+'PP7'!C231+'PP8'!C231","v":0},{"$f":"LP_PP1!C232+'PP2'!D231+'PP3'!D231+'PP4'!D231+'PP5'!D231+'PP6'!D231+'PP7'!D231+'PP8'!D231","v":0},{"$f":"LP_PP1!D232+'PP2'!E231+'PP3'!E231+'PP4'!E231+'PP5'!E231+'PP6'!E231+'PP7'!E231+'PP8'!E231","v":0},{"$f":"LP_PP1!E232+'PP2'!F231+'PP3'!F231+'PP4'!F231+'PP5'!F231+'PP6'!F231+'PP7'!F231+'PP8'!F231","v":0},{"$f":"LP_PP1!F232+'PP2'!G231+'PP3'!G231+'PP4'!G231+'PP5'!G231+'PP6'!G231+'PP7'!G231+'PP8'!G231","v":0},{"$f":"LP_PP1!G232+'PP2'!H231+'PP3'!H231+'PP4'!H231+'PP5'!H231+'PP6'!H231+'PP7'!H231+'PP8'!H231","v":0},0]
["Costi per consulenze e servizi / External expertise and services costs",null,{"$f":"LP_PP1!B233+'PP2'!C232+'PP3'!C232+'PP4'!C232+'PP5'!C232+'PP6'!C232+'PP7'!C232+'PP8'!C232","v":0},{"$f":"LP_PP1!C233+'PP2'!D232+'PP3'!D232+'PP4'!D232+'PP5'!D232+'PP6'!D232+'PP7'!D232+'PP8'!D232","v":0},{"$f":"LP_PP1!D233+'PP2'!E232+'PP3'!E232+'PP4'!E232+'PP5'!E232+'PP6'!E232+'PP7'!E232+'PP8'!E232","v":0},{"$f":"LP_PP1!E233+'PP2'!F232+'PP3'!F232+'PP4'!F232+'PP5'!F232+'PP6'!F232+'PP7'!F232+'PP8'!F232","v":0},{"$f":"LP_PP1!F233+'PP2'!G232+'PP3'!G232+'PP4'!G232+'PP5'!G232+'PP6'!G232+'PP7'!G232+'PP8'!G232","v":0},{"$f":"LP_PP1!G233+'PP2'!H232+'PP3'!H232+'PP4'!H232+'PP5'!H232+'PP6'!H232+'PP7'!H232+'PP8'!H232","v":0},0]
["Spese per le apparecchiature / Equipment costs ",null,{"$f":"LP_PP1!B234+'PP2'!C233+'PP3'!C233+'PP4'!C233+'PP5'!C233+'PP6'!C233+'PP7'!C233+'PP8'!C233","v":0},{"$f":"LP_PP1!C234+'PP2'!D233+'PP3'!D233+'PP4'!D233+'PP5'!D233+'PP6'!D233+'PP7'!D233+'PP8'!D233","v":0},{"$f":"LP_PP1!D234+'PP2'!E233+'PP3'!E233+'PP4'!E233+'PP5'!E233+'PP6'!E233+'PP7'!E233+'PP8'!E233","v":0},{"$f":"LP_PP1!E234+'PP2'!F233+'PP3'!F233+'PP4'!F233+'PP5'!F233+'PP6'!F233+'PP7'!F233+'PP8'!F233","v":0},{"$f":"LP_PP1!F234+'PP2'!G233+'PP3'!G233+'PP4'!G233+'PP5'!G233+'PP6'!G233+'PP7'!G233+'PP8'!G233","v":0},{"$f":"LP_PP1!G234+'PP2'!H233+'PP3'!H233+'PP4'!H233+'PP5'!H233+'PP6'!H233+'PP7'!H233+'PP8'!H233","v":0},0]
["Infrastrutture e lavori / Costs for infrastructure and works",null,{"$f":"LP_PP1!B235+'PP2'!C234+'PP3'!C234+'PP4'!C234+'PP5'!C234+'PP6'!C234+'PP7'!C234+'PP8'!C234","v":0},{"$f":"LP_PP1!C235+'PP2'!D234+'PP3'!D234+'PP4'!D234+'PP5'!D234+'PP6'!D234+'PP7'!D234+'PP8'!D234","v":0},{"$f":"LP_PP1!D235+'PP2'!E234+'PP3'!E234+'PP4'!E234+'PP5'!E234+'PP6'!E234+'PP7'!E234+'PP8'!E234","v":0},{"$f":"LP_PP1!E235+'PP2'!F234+'PP3'!F234+'PP4'!F234+'PP5'!F234+'PP6'!F234+'PP7'!F234+'PP8'!F234","v":0},{"$f":"LP_PP1!F235+'PP2'!G234+'PP3'!G234+'PP4'!G234+'PP5'!G234+'PP6'!G234+'PP7'!G234+'PP8'!G234","v":0},{"$f":"LP_PP1!G235+'PP2'!H234+'PP3'!H234+'PP4'!H234+'PP5'!H234+'PP6'!H234+'PP7'!H234+'PP8'!H234","v":0},0]
["BUDGET TOTALE /  TOTAL BUDGET",null,{"$f":"LP_PP1!B236+'PP2'!C235+'PP3'!C235+'PP4'!C235+'PP5'!C235+'PP6'!C235+'PP7'!C235+'PP8'!C235","v":0},{"$f":"LP_PP1!C236+'PP2'!D235+'PP3'!D235+'PP4'!D235+'PP5'!D235+'PP6'!D235+'PP7'!D235+'PP8'!D235","v":0},{"$f":"LP_PP1!D236+'PP2'!E235+'PP3'!E235+'PP4'!E235+'PP5'!E235+'PP6'!E235+'PP7'!E235+'PP8'!E235","v":0},{"$f":"LP_PP1!E236+'PP2'!F235+'PP3'!F235+'PP4'!F235+'PP5'!F235+'PP6'!F235+'PP7'!F235+'PP8'!F235","v":0},{"$f":"LP_PP1!F236+'PP2'!G235+'PP3'!G235+'PP4'!G235+'PP5'!G235+'PP6'!G235+'PP7'!G235+'PP8'!G235","v":0},{"$f":"LP_PP1!G236+'PP2'!H235+'PP3'!H235+'PP4'!H235+'PP5'!H235+'PP6'!H235+'PP7'!H235+'PP8'!H235","v":0},0]
["Cofinanziamento aggiuntivo - Additional co-financing ",null,{"$f":"LP_PP1!B237+'PP2'!C236+'PP3'!C236+'PP4'!C236+'PP5'!C236+'PP6'!C236+'PP7'!C236+'PP8'!C236","v":0},{"$f":"LP_PP1!C237+'PP2'!D236+'PP3'!D236+'PP4'!D236+'PP5'!D236+'PP6'!D236+'PP7'!D236+'PP8'!D236","v":0},{"$f":"LP_PP1!D237+'PP2'!E236+'PP3'!E236+'PP4'!E236+'PP5'!E236+'PP6'!E236+'PP7'!E236+'PP8'!E236","v":0},{"$f":"LP_PP1!E237+'PP2'!F236+'PP3'!F236+'PP4'!F236+'PP5'!F236+'PP6'!F236+'PP7'!F236+'PP8'!F236","v":0},{"$f":"LP_PP1!F237+'PP2'!G236+'PP3'!G236+'PP4'!G236+'PP5'!G236+'PP6'!G236+'PP7'!G236+'PP8'!G236","v":0},{"$f":"LP_PP1!G237+'PP2'!H236+'PP3'!H236+'PP4'!H236+'PP5'!H236+'PP6'!H236+'PP7'!H236+'PP8'!H236","v":0},{"$f":"SUM(B64:H64)","v":0}]
["Fuori area / Outside the area",null,{"$f":"LP_PP1!B238+'PP2'!C237+'PP3'!C237+'PP4'!C237+'PP5'!C237+'PP6'!C237+'PP7'!C237+'PP8'!C237","v":0},{"$f":"LP_PP1!C238+'PP2'!D237+'PP3'!D237+'PP4'!D237+'PP5'!D237+'PP6'!D237+'PP8'!D237+'PP8'!D237","v":0},{"$f":"LP_PP1!D238+'PP2'!E237+'PP3'!E237+'PP4'!E237+'PP5'!E237+'PP6'!E237+'PP7'!E237+'PP8'!E237","v":0},{"$f":"LP_PP1!E238+'PP2'!F237+'PP3'!F237+'PP4'!F237+'PP5'!F237+'PP6'!F237+'PP7'!F237+'PP8'!F237","v":0},{"$f":"LP_PP1!F238+'PP2'!G237+'PP3'!G237+'PP4'!G237+'PP5'!G237+'PP6'!G237+'PP7'!G237+'PP8'!G237","v":0},{"$f":"LP_PP1!G238+'PP2'!H237+'PP3'!H237+'PP4'!H237+'PP5'!H237+'PP6'!H237+'PP7'!H237+'PP8'!H237","v":0},0]
["BUDGET TOTALE AMMISSIBILE /  TOTAL ELIGIBLE BUDGET ",null,{"$f":"LP_PP1!B239+'PP2'!C238+'PP3'!C238+'PP4'!C238+'PP5'!C238+'PP6'!C238+'PP7'!C238+'PP8'!C238","v":0},{"$f":"LP_PP1!C239+'PP2'!D238+'PP3'!D238+'PP4'!D238+'PP5'!D238+'PP6'!D238+'PP7'!D238+'PP8'!D238","v":0},{"$f":"LP_PP1!D239+'PP2'!E238+'PP3'!E238+'PP4'!E238+'PP5'!E238+'PP6'!E238+'PP7'!E238+'PP8'!E238","v":0},{"$f":"LP_PP1!E239+'PP2'!F238+'PP3'!F238+'PP4'!F238+'PP5'!F238+'PP6'!F238+'PP7'!F238+'PP8'!F238","v":0},{"$f":"LP_PP1!F239+'PP2'!G238+'PP3'!G238+'PP4'!G238+'PP5'!G238+'PP6'!G238+'PP7'!G238+'PP8'!G238","v":0},{"$f":"LP_PP1!G239+'PP2'!H238+'PP3'!H238+'PP4'!H238+'PP5'!H238+'PP6'!H238+'PP7'!H238+'PP8'!H238","v":0},{"$f":"SUM(B66:H66)","v":0}]
[]
["E.6 Budget del progetto - ripartizione per WP e Periodo / Project budget - overview per WP and per periods"]
[]
[null,{"$f":"B56","v":0},{"$f":"C56","v":"WP1"},"WP2","WP3","WP4","WP5","WP6","TOTALE / TOTAL"]
[{"$f":"LP_PP1!A244","v":0},{"$f":"LP_PP1!B244+'PP2'!B243+'PP3'!B243+'PP4'!B243+'PP5'!B243+'PP6'!B243+'PP7'!B243+'PP8'!B243","v":0},null,null,null,null,null,null,{"$f":"LP_PP1!I244+'PP2'!I243+'PP3'!I243+'PP4'!I243+'PP5'!I243+'PP6'!I243+'PP7'!I243+'PP8'!I243","v":0}]
[{"$f":"LP_PP1!A245","v":"P1"},null,{"$f":"LP_PP1!C245+'PP2'!C244+'PP3'!C244+'PP4'!C244+'PP5'!C244+'PP6'!C244+'PP7'!C244+'PP8'!C244","v":0},{"$f":"LP_PP1!D245+'PP2'!D244+'PP3'!D244+'PP4'!D244+'PP5'!D244+'PP6'!D244+'PP7'!D244+'PP8'!D244","v":0},{"$f":"LP_PP1!E245+'PP2'!E244+'PP3'!E244+'PP4'!E244+'PP5'!E244+'PP6'!E244+'PP7'!E244+'PP8'!E244","v":0},{"$f":"LP_PP1!F245+'PP2'!F244+'PP3'!F244+'PP4'!F244+'PP5'!F244+'PP6'!F244+'PP7'!F244+'PP8'!F244","v":0},{"$f":"LP_PP1!G245+'PP2'!G244+'PP3'!G244+'PP4'!G244+'PP5'!G244+'PP6'!G244+'PP7'!G244+'PP8'!G244","v":0},{"$f":"LP_PP1!H245+'PP2'!H244+'PP3'!H244+'PP4'!H244+'PP5'!H244+'PP6'!H244+'PP7'!H244+'PP8'!H244","v":0},{"$f":"LP_PP1!I245+'PP2'!I244+'PP3'!I244+'PP4'!I244+'PP5'!I244+'PP6'!I244+'PP7'!I244+'PP8'!I244","v":0}]
[{"$f":"LP_PP1!A246","v":"P2"},null,{"$f":"LP_PP1!C246+'PP2'!C245+'PP3'!C245+'PP4'!C245+'PP5'!C245+'PP6'!C245+'PP7'!C245+'PP8'!C245","v":0},{"$f":"LP_PP1!D246+'PP2'!D245+'PP3'!D245+'PP4'!D245+'PP5'!D245+'PP6'!D245+'PP7'!D245+'PP8'!D245","v":0},{"$f":"LP_PP1!E246+'PP2'!E245+'PP3'!E245+'PP4'!E245+'PP5'!E245+'PP6'!E245+'PP7'!E245+'PP8'!E245","v":0},{"$f":"LP_PP1!F246+'PP2'!F245+'PP3'!F245+'PP4'!F245+'PP5'!F245+'PP6'!F245+'PP7'!F245+'PP8'!F245","v":0},{"$f":"LP_PP1!G246+'PP2'!G245+'PP3'!G245+'PP4'!G245+'PP5'!G245+'PP6'!G245+'PP7'!G245+'PP8'!G245","v":0},{"$f":"LP_PP1!H246+'PP2'!H245+'PP3'!H245+'PP4'!H245+'PP5'!H245+'PP6'!H245+'PP7'!H245+'PP8'!H245","v":0},{"$f":"LP_PP1!I246+'PP2'!I245+'PP3'!I245+'PP4'!I245+'PP5'!I245+'PP6'!I245+'PP7'!I245+'PP8'!I245","v":0}]
[{"$f":"LP_PP1!A247","v":"P3"},null,{"$f":"LP_PP1!C247+'PP2'!C246+'PP3'!C246+'PP4'!C246+'PP5'!C246+'PP6'!C246+'PP7'!C246+'PP8'!C246","v":0},{"$f":"LP_PP1!D247+'PP2'!D246+'PP3'!D246+'PP4'!D246+'PP5'!D246+'PP6'!D246+'PP7'!D246+'PP8'!D246","v":0},{"$f":"LP_PP1!E247+'PP2'!E246+'PP3'!E246+'PP4'!E246+'PP5'!E246+'PP6'!E246+'PP7'!E246+'PP8'!E246","v":0},{"$f":"LP_PP1!F247+'PP2'!F246+'PP3'!F246+'PP4'!F246+'PP5'!F246+'PP6'!F246+'PP7'!F246+'PP8'!F246","v":0},{"$f":"LP_PP1!G247+'PP2'!G246+'PP3'!G246+'PP4'!G246+'PP5'!G246+'PP6'!G246+'PP7'!G246+'PP8'!G246","v":0},{"$f":"LP_PP1!H247+'PP2'!H246+'PP3'!H246+'PP4'!H246+'PP5'!H246+'PP6'!H246+'PP7'!H246+'PP8'!H246","v":0},{"$f":"LP_PP1!I247+'PP2'!I246+'PP3'!I246+'PP4'!I246+'PP5'!I246+'PP6'!I246+'PP7'!I246+'PP8'!I246","v":0}]
[{"$f":"LP_PP1!A248","v":"P4"},null,{"$f":"LP_PP1!C248+'PP2'!C247+'PP3'!C247+'PP4'!C247+'PP5'!C247+'PP6'!C247+'PP7'!C247+'PP8'!C247","v":0},{"$f":"LP_PP1!D248+'PP2'!D247+'PP3'!D247+'PP4'!D247+'PP5'!D247+'PP6'!D247+'PP7'!D247+'PP8'!D247","v":0},{"$f":"LP_PP1!E248+'PP2'!E247+'PP3'!E247+'PP4'!E247+'PP5'!E247+'PP6'!E247+'PP7'!E247+'PP8'!E247","v":0},{"$f":"LP_PP1!F248+'PP2'!F247+'PP3'!F247+'PP4'!F247+'PP5'!F247+'PP6'!F247+'PP7'!F247+'PP8'!F247","v":0},{"$f":"LP_PP1!G248+'PP2'!G247+'PP3'!G247+'PP4'!G247+'PP5'!G247+'PP6'!G247+'PP7'!G247+'PP8'!G247","v":0},{"$f":"LP_PP1!H248+'PP2'!H247+'PP3'!H247+'PP4'!H247+'PP5'!H247+'PP6'!H247+'PP7'!H247+'PP8'!H247","v":0},{"$f":"LP_PP1!I248+'PP2'!I247+'PP3'!I247+'PP4'!I247+'PP5'!I247+'PP6'!I247+'PP7'!I247+'PP8'!I247","v":0}]
[{"$f":"LP_PP1!A249","v":"P5"},null,{"$f":"LP_PP1!C249+'PP2'!C248+'PP3'!C248+'PP4'!C248+'PP5'!C248+'PP6'!C248+'PP7'!C248+'PP8'!C248","v":0},{"$f":"LP_PP1!D249+'PP2'!D248+'PP3'!D248+'PP4'!D248+'PP5'!D248+'PP6'!D248+'PP7'!D248+'PP8'!D248","v":0},{"$f":"LP_PP1!E249+'PP2'!E248+'PP3'!E248+'PP4'!E248+'PP5'!E248+'PP6'!E248+'PP7'!E248+'PP8'!E248","v":0},{"$f":"LP_PP1!F249+'PP2'!F248+'PP3'!F248+'PP4'!F248+'PP5'!F248+'PP6'!F248+'PP7'!F248+'PP8'!F248","v":0},{"$f":"LP_PP1!G249+'PP2'!G248+'PP3'!G248+'PP4'!G248+'PP5'!G248+'PP6'!G248+'PP7'!G248+'PP8'!G248","v":0},{"$f":"LP_PP1!H249+'PP2'!H248+'PP3'!H248+'PP4'!H248+'PP5'!H248+'PP6'!H248+'PP7'!H248+'PP8'!H248","v":0},{"$f":"LP_PP1!I249+'PP2'!I248+'PP3'!I248+'PP4'!I248+'PP5'!I248+'PP6'!I248+'PP7'!I248+'PP8'!I248","v":0}]
[{"$f":"LP_PP1!A250","v":"P6"},null,{"$f":"LP_PP1!C250+'PP2'!C249+'PP3'!C249+'PP4'!C249+'PP5'!C249+'PP6'!C249+'PP7'!C249+'PP8'!C249","v":0},{"$f":"LP_PP1!D250+'PP2'!D249+'PP3'!D249+'PP4'!D249+'PP5'!D249+'PP6'!D249+'PP7'!D249+'PP8'!D249","v":0},{"$f":"LP_PP1!E250+'PP2'!E249+'PP3'!E249+'PP4'!E249+'PP5'!E249+'PP6'!E249+'PP7'!E249+'PP8'!E249","v":0},{"$f":"LP_PP1!F250+'PP2'!F249+'PP3'!F249+'PP4'!F249+'PP5'!F249+'PP6'!F249+'PP7'!F249+'PP8'!F249","v":0},{"$f":"LP_PP1!G250+'PP2'!G249+'PP3'!G249+'PP4'!G249+'PP5'!G249+'PP6'!G249+'PP7'!G249+'PP8'!G249","v":0},{"$f":"LP_PP1!H250+'PP2'!H249+'PP3'!H249+'PP4'!H249+'PP5'!H249+'PP6'!H249+'PP7'!H249+'PP8'!H249","v":0},{"$f":"LP_PP1!I250+'PP2'!I249+'PP3'!I249+'PP4'!I249+'PP5'!I249+'PP6'!I249+'PP7'!I249+'PP8'!I249","v":0}]
[{"$f":"LP_PP1!A251","v":"P7"},null,{"$f":"LP_PP1!C251+'PP2'!C250+'PP3'!C250+'PP4'!C250+'PP5'!C250+'PP6'!C250+'PP7'!C250+'PP8'!C250","v":0},{"$f":"LP_PP1!D251+'PP2'!D250+'PP3'!D250+'PP4'!D250+'PP5'!D250+'PP6'!D250+'PP7'!D250+'PP8'!D250","v":0},{"$f":"LP_PP1!E251+'PP2'!E250+'PP3'!E250+'PP4'!E250+'PP5'!E250+'PP6'!E250+'PP7'!E250+'PP8'!E250","v":0},{"$f":"LP_PP1!F251+'PP2'!F250+'PP3'!F250+'PP4'!F250+'PP5'!F250+'PP6'!F250+'PP7'!F250+'PP8'!F250","v":0},{"$f":"LP_PP1!G251+'PP2'!G250+'PP3'!G250+'PP4'!G250+'PP5'!G250+'PP6'!G250+'PP7'!G250+'PP8'!G250","v":0},{"$f":"LP_PP1!H251+'PP2'!H250+'PP3'!H250+'PP4'!H250+'PP5'!H250+'PP6'!H250+'PP7'!H250+'PP8'!H250","v":0},{"$f":"LP_PP1!I251+'PP2'!I250+'PP3'!I250+'PP4'!I250+'PP5'!I250+'PP6'!I250+'PP7'!I250+'PP8'!I250","v":0}]
["BUDGET TOTALE /  TOTAL BUDGET",{"$f":"LP_PP1!B252+'PP2'!B251+'PP3'!B251+'PP4'!B251+'PP5'!B251+'PP6'!B251+'PP7'!B251+'PP8'!B251","v":0},{"$f":"LP_PP1!C252+'PP2'!C251+'PP3'!C251+'PP4'!C251+'PP5'!C251+'PP6'!C251+'PP7'!C251+'PP8'!C251","v":0},{"$f":"LP_PP1!D252+'PP2'!D251+'PP3'!D251+'PP4'!D251+'PP5'!D251+'PP6'!D251+'PP7'!D251+'PP8'!D251","v":0},{"$f":"LP_PP1!E252+'PP2'!E251+'PP3'!E251+'PP4'!E251+'PP5'!E251+'PP6'!E251+'PP7'!E251+'PP8'!E251","v":0},{"$f":"LP_PP1!F252+'PP2'!F251+'PP3'!F251+'PP4'!F251+'PP5'!F251+'PP6'!F251+'PP7'!F251+'PP8'!F251","v":0},{"$f":"LP_PP1!G252+'PP2'!G251+'PP3'!G251+'PP4'!G251+'PP5'!G251+'PP6'!G251+'PP7'!G251+'PP8'!G251","v":0},{"$f":"LP_PP1!H252+'PP2'!H251+'PP3'!H251+'PP4'!H251+'PP5'!H251+'PP6'!H251+'PP7'!H251+'PP8'!H251","v":0},{"$f":"LP_PP1!I252+'PP2'!I251+'PP3'!I251+'PP4'!I251+'PP5'!I251+'PP6'!I251+'PP7'!I251+'PP8'!I251","v":0}]
["Cofinanziamento aggiuntivo - Additional co-financing ",{"$f":"LP_PP1!B253+'PP2'!B252+'PP3'!B252+'PP4'!B252+'PP5'!B252+'PP6'!B252+'PP7'!B252+'PP8'!B252","v":0},{"$f":"LP_PP1!C253+'PP2'!C252+'PP3'!C252+'PP4'!C252+'PP5'!C252+'PP6'!C252+'PP7'!C252+'PP8'!C252","v":0},{"$f":"LP_PP1!D253+'PP2'!D252+'PP3'!D252+'PP4'!D252+'PP5'!D252+'PP6'!D252+'PP7'!D252+'PP8'!D252","v":0},{"$f":"LP_PP1!E253+'PP2'!E252+'PP3'!E252+'PP4'!E252+'PP5'!E252+'PP6'!E252+'PP7'!E252+'PP8'!E252","v":0},{"$f":"LP_PP1!F253+'PP2'!F252+'PP3'!F252+'PP4'!F252+'PP5'!F252+'PP6'!F252+'PP7'!F252+'PP8'!F252","v":0},{"$f":"LP_PP1!G253+'PP2'!G252+'PP3'!G252+'PP4'!G252+'PP5'!G252+'PP6'!G252+'PP7'!G252+'PP8'!G252","v":0},{"$f":"LP_PP1!H253+'PP2'!H252+'PP3'!H252+'PP4'!H252+'PP5'!H252+'PP6'!H252+'PP7'!H252+'PP8'!H252","v":0},{"$f":"LP_PP1!I253+'PP2'!I252+'PP3'!I252+'PP4'!I252+'PP5'!I252+'PP6'!I252+'PP7'!I252+'PP8'!I252","v":0}]
["Fuori area / Outside the area",{"$f":"LP_PP1!B254+'PP2'!B253+'PP3'!B253+'PP4'!B253+'PP5'!B253+'PP6'!B253+'PP7'!B253+'PP8'!B253","v":0},{"$f":"LP_PP1!C254+'PP2'!C253+'PP3'!C253+'PP4'!C253+'PP5'!C253+'PP6'!C253+'PP7'!C253+'PP8'!C253","v":0},{"$f":"LP_PP1!D254+'PP2'!D253+'PP3'!D253+'PP4'!D253+'PP5'!D253+'PP6'!D253+'PP7'!D253+'PP8'!D253","v":0},{"$f":"LP_PP1!E254+'PP2'!E253+'PP3'!E253+'PP4'!E253+'PP5'!E253+'PP6'!E253+'PP7'!E253+'PP8'!E253","v":0},{"$f":"LP_PP1!F254+'PP2'!F253+'PP3'!F253+'PP4'!F253+'PP5'!F253+'PP6'!F253+'PP7'!F253+'PP8'!F253","v":0},{"$f":"LP_PP1!G254+'PP2'!G253+'PP3'!G253+'PP4'!G253+'PP5'!G253+'PP6'!G253+'PP7'!G253+'PP8'!G253","v":0},{"$f":"LP_PP1!H254+'PP2'!H253+'PP3'!H253+'PP4'!H253+'PP5'!H253+'PP6'!H253+'PP7'!H253+'PP8'!H253","v":0},{"$f":"LP_PP1!I254+'PP2'!I253+'PP3'!I253+'PP4'!I253+'PP5'!I253+'PP6'!I253+'PP7'!I253+'PP8'!I253","v":0}]
["BUDGET TOTALE AMMISSIBILE / TOTAL ELIGIBLE BUDGET ",{"$f":"LP_PP1!B255+'PP2'!B254+'PP3'!B254+'PP4'!B254+'PP5'!B254+'PP6'!B254+'PP7'!B254+'PP8'!B254","v":0},{"$f":"LP_PP1!C255+'PP2'!C254+'PP3'!C254+'PP4'!C254+'PP5'!C254+'PP6'!C254+'PP7'!C254+'PP8'!C254","v":0},{"$f":"LP_PP1!D255+'PP2'!D254+'PP3'!D254+'PP4'!D254+'PP5'!D254+'PP6'!D254+'PP7'!D254+'PP8'!D254","v":0},{"$f":"LP_PP1!E255+'PP2'!E254+'PP3'!E254+'PP4'!E254+'PP5'!E254+'PP6'!E254+'PP7'!E254+'PP8'!E254","v":0},{"$f":"LP_PP1!F255+'PP2'!F254+'PP3'!F254+'PP4'!F254+'PP5'!F254+'PP6'!F254+'PP7'!F254+'PP8'!F254","v":0},{"$f":"LP_PP1!G255+'PP2'!G254+'PP3'!G254+'PP4'!G254+'PP5'!G254+'PP6'!G254+'PP7'!G254+'PP8'!G254","v":0},{"$f":"LP_PP1!H255+'PP2'!H254+'PP3'!H254+'PP4'!H254+'PP5'!H254+'PP6'!H254+'PP7'!H254+'PP8'!H254","v":0},{"$f":"LP_PP1!I255+'PP2'!I254+'PP3'!I254+'PP4'!I254+'PP5'!I254+'PP6'!I254+'PP7'!I254+'PP8'!I254","v":0}]