{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Breakdown of prices","Tabelle","Note"],"not_rendered":{"macros":1,"external_links":2,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Breakdown of prices","index":0,"n_rows":61,"n_cols":6,"rows_kept":61,"merged":[[15,1,17,5],[18,1,19,1],[18,2,19,2],[18,3,19,3],[18,4,19,4],[18,5,19,5],[20,1,21,5],[38,1,39,5],[47,1,48,1],[47,2,48,2],[47,3,48,3],[47,4,48,4],[47,5,48,5],[49,1,50,5],[60,1,61,1],[60,2,61,2],[60,3,61,3],[60,4,61,4],[60,5,61,5]],"flags":["formulas_cached_only"]}
{"$rows_empty":15}
[null,"BREAKDOWN of PRICES"]
[]
[]
[null,"BUDGET ITEM","UNIT","N° of Units","Rate in EURO","Total in EURO"]
[]
[null,"A. FEES"]
[]
[]
[null,"A. 1.1 Honoraria"]
[]
[null,"Long term experts"]
[null,"name of the expert"]
[null,"name of the expert"]
[null,"Short term experts"]
[null,"name of the expert"]
[null,"name of the expert"]
[]
[null,"A. 1.2 Allowances"]
[]
[null,"Daily allowances"]
[null,"Housing allowances"]
[]
[null,"Sub total A"]
[null,"B. DIRECT COSTS"]
[]
[]
[null,"Local staff:"]
[null,"(drivers, interpreters, etc.)"]
[null,"Secretariat"]
[null,"Local travels"]
[]
[null,"Sub total B"]
[null,"TOTAL A+B"]
[]
[null,"C. REIMBURSABLES"]
[]
[]
[null,"2.1 International travels"]
[null,"2.2 Luggage"]
[null,"2.3 Equipment"]
[null,"2.4 Vehicles"]
[null,"2.5 Special actions  "]
[null,"2.6 Contingencies"]
[]
[null,"Sub total C"]
[null,"TOTAL A+B+C"]

{"sheet":"Tabelle","index":1,"n_rows":17,"n_cols":7,"rows_kept":17,"merged":[[0,0,1,1],[0,3,1,4],[5,5,7,5],[5,6,8,6],[9,0,9,1],[10,5,11,6],[12,3,13,3]],"flags":["formulas_cached_only"]}
["FEES",null,null,"DAILY  ALLOWANCES"]
[]
["European expert/day",600]
["Local expert/day",150,null,"Bulgaria",134]
["Secretary/month",600,null,"Italy",null,"Average"]
["Non professional interpreters/month",330,null,"England",null,152]
["Professional interpreters/day",110,null,"Hungary"]
[{"$nulls":3},"Belgium"]
[]
["Unit"]
["working days",22,{"$nulls":3},"International flights"]
["calendar days",null,null,"Team leader"]
["working months",10,null,5,null,"Italy-Bulgaria (PEX)",420]
["project months",12,{"$nulls":3},"Italy-Bulgaria (full fare)",870]
[{"$nulls":5},"Italy-Engalnd (PEX)",290]
[{"$nulls":5},"England-Hungary (full fare)",350]
[{"$nulls":5},"Hungary-Italy (PEX)",400]

{"sheet":"Note","index":2,"n_rows":35,"n_cols":6,"rows_kept":35,"merged":[[1,0,2,5],[7,1,7,5],[12,1,12,5],[17,1,17,5],[18,1,18,4],[19,1,19,4],[20,1,20,5],[21,0,22,0],[21,1,22,5],[26,0,27,0],[26,1,27,1],[26,2,27,2],[26,3,27,3],[26,4,27,4],[26,5,27,5],[32,1,32,4],[34,1,34,5]],"flags":["formulas_cached_only"]}
[]
["Study tour"]
[]
[null,"N° people","rate","working days","calendar days","Total"]
["flights for the participants from Sofia to Rome+ back to Sofia",10,420,null,null,4200]
["flights for the participants from Milan to London",10,290,null,null,2900]
["flights for the participants from London to Budapest",10,350,null,null,3500]
["Total flights for the participants",10600]
[]
["flights for the study tour leaders from Milan to London",2,290,null,null,580]
["flights for the study tour leaders from London to Budapest",2,350,null,null,700]
["flights for the study tour leaders from Budapest to Rome",2,400,null,null,800]
["Total flights for the tour leaders",2080]
["DSA's for the participants",10,152,null,10,15200]
["Interpreter",1,110,7,null,770]
["Fees for the tour leaders",2,600,10,null,12000]
["DSA's for the tour leaders",2,152,null,10,3040]
["Total Honoraria",31010]
["Local travels (train from Rome to Milan; bus for local visit, etc)","lump sum",{"$nulls":3},1500]
["Organizational costs","lump sum",{"$nulls":3},500]
["Total other costs",2000]
["TOTAL STUDY TOUR",45690]
[]
[]
[]
[]
["TRAINING","N° of people","Rate","working days","calendar days","Total"]
[]
[]
["Flights to Sofia for trainers",2,420,null,null,840]
["Fees for trainers",2,600,9,null,10800]
["DSA's for trainers",2,134,null,7,1876]
["Training material","lumpsum",{"$nulls":3},500]
["Interpreters",2,110,5,null,1100]
["Total",15116]